{"text_format":"3","workbook":"xlsx","n_sheets":84,"sheets":["Obliczenia","Zestawienie","Tabela_numerow","Oferta","Koszty 2024","Zmiany","translate","Bilans","AWO-B06","AWO-B08","AWO-A10","AWO-A12","AWO-A14","EE","Tauron","PGNiG","Meteo","Dane","Budynek","251.A04","251.A06","Bilans-D16","Bilans-D13","Bilans-D10","Bilans-D08","Bilans-D06","Bilans-D04","Bilans-A16","Bilans-A14","Bilans-A12","Bilans-E08","Bilans-E06","Bilans-B08","Bilans-B06","Bilans-B04","Bilans-251-A10","Bilans-251-A13","Bilans-151-A13","Bilans-151-A16","Bilans-151-A10","Bilans-151-A08","Bilans-E10","251.A10","Bilans-251-A16","Bilans-251-A19","251.A13","251.A16","251.A19","151.A10","151.A08","151.A06","151.A04","Bilans-151-A06","251.A08","Bilans-251-A04","Bilans-251-A06","Bilans-251-A08","Bilans-151-A04","151.A13","151.A16","D16","D13","D10","AWO-A16","AWO-A18","Bilans-AWO-B06","Bilans-AWO-B08","Bilans-AWO-A10","Bilans-AWO-A12","Bilans-AWO-A14","Bilans-AWO-A16","Bilans-AWO-A18","D08","E10","E08","E06","D06","D04","A16","A14","A12","B08","B06","B04"],"not_rendered":{"charts":5,"images":124,"macros":1,"external_links":2,"defined_names":55},"bounds":{"halvings":6},"read":"whole","date_system":"1900"}

{"sheet":"Obliczenia","index":0,"n_rows":201,"n_cols":52,"rows_kept":69,"cut":true,"merged":[[2,12,3,12],[2,13,3,14],[2,15,3,16],[7,2,8,14],[10,2,11,9],[15,2,17,5],[16,7,16,9],[16,10,16,11],[18,2,20,5],[19,7,19,9],[19,10,19,11],[22,10,22,11],[24,2,26,5],[27,2,29,4],[28,7,28,9],[28,10,28,11],[29,7,29,9],[31,7,31,9],[31,10,31,11],[32,7,32,9],[33,2,35,5],[34,7,34,9],[34,10,34,11],[35,7,35,9],[36,2,38,5],[37,7,37,9],[37,10,37,11],[38,7,38,9],[45,2,45,4],[45,6,45,8],[45,10,45,12],[45,14,45,16],[46,2,49,2],[46,6,49,6],[46,10,49,10],[46,14,49,14],[54,10,54,12],[57,3,58,6],[57,7,58,7],[69,1,81,1],[79,11,80,14],[79,15,80,15],[79,16,80,16],[79,17,80,17],[83,2,83,9],[85,15,85,17],[92,13,94,17],[118,11,119,17],[127,15,127,16],[128,15,128,16],[129,15,129,16],[140,2,141,5],[140,7,141,10],[140,12,141,16],[156,9,156,10],[156,13,158,13],[158,9,158,10],[160,7,160,10],[164,10,164,11],[185,10,187,17],[188,8,189,8],[191,5,191,6],[197,6,197,7],[199,2,200,14]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[{"$nulls":12},"Data:   ",{"$f":"TODAY()","v":"2024-06-24"},null,"wersja 24/06/30"]
[]
[]
[]
[]
[null,null,"Program doborowy pomp ciepła powietrze/woda"]
[{"$nulls":26},"Ogrzewanie podłogowe"]
[{"$nulls":26},"Grzejniki niskotemperaturowe 45/35"]
[null,null,"Symulację przygotowano dla…",{"$nulls":23},"Grzejniki niskotemperaturowe 55/45"]
[{"$nulls":26},"Wybór"]
[{"$nulls":26},"Grzejniki niskotemperaturowe 45/35"]
[]
[{"$nulls":26},"Ogrzewanie podłogowe"]
[null,null,"Powierzchnia grzewcza budynku",{"$nulls":23},"Grzejniki niskotemperaturowe 45/35"]
[{"$nulls":7},140,null,null,"[ m2 ]",{"$nulls":15},"Grzejniki niskotemperaturowe 55/45"]
[{"$nulls":8},"35 - 1500",{"$nulls":17},"Grzejniki wysokotemperaturowe 70/55"]
[null,null,"Standard wykonania budynku",{"$nulls":10},"Standard wykonania budynku | EU",{"$nulls":12},"Wybór"]
[{"$nulls":7},70,null,null,"[ kWh/m2/rok ]",null,null,"Dom energooszczędny",null,null,"50-60","[kWh/m2rok]",{"$nulls":8},{"$f":"AA18","v":"Grzejniki wysokotemperaturowe 70/55"}]
[{"$nulls":8},"5 - 300",{"$nulls":4},"Dom budowany obecnie WT2021",null,null,"70-80","[kWh/m2rok]"]
[{"$nulls":13},"Dom istniejący, dobra izolacja cieplna",null,null,"90-120","[kWh/m2rok]"]
[null,null,"Lokalizacja (strefa klimatyczna)",{"$nulls":7},{"$f":"IF(Dane!E10=-16,\"[ I strefa ]\",IF(Dane!E10=-18,\"[ II strefa ]\",IF(Dane!E10=-20,\"[ III strefa ]\",IF(Dane!E10=-22,\"[ IV strefa ]\",\"[ V strefa ]\"))))","v":"[ III strefa ]"},null,null,"Dom istniejący, słaba izolacja cieplna",null,null,"130-160","[kWh/m2rok]"]
[{"$nulls":13},"Dom istniejący, bez izolacji cieplnej",null,null,"> 170","[kWh/m2rok]"]
[null,null,"System ogrzewania budynku"]
[]
[{"$nulls":13},"Skrócony bilans energetyczny budynku"]
[null,null,"Temperatura pomieszczeń",{"$nulls":10},"Szacowana moc obliczeniowa budynku",null,null,{"$f":"Budynek!D10","v":{"v":4.9,"d":"4.90"}},"[kW]"]
[{"$nulls":7},20,null,null,"[ °C ]",null,null,"Szacowane zapotrzebowanie energii",null,null,{"$f":"Q30+Q31","v":12694},"[kWh/rok]"]
[{"$nulls":7},"17 - 25",{"$nulls":5},"Szacowane zapotrzebowanie energii CO",null,null,{"$f":"INT(Bilans!BL25)","v":10097},"[kWh/rok]"]
[{"$nulls":13},"Szacowane zapotrzebowanie energii CWU",null,null,{"$f":"Dane!E22","v":2597},"[kWh/rok]"]
[null,null,"Liczba mieszkańców",{"$nulls":4},4,null,null,{"$f":"IF(H32=1,\"[ osoba ]\",IF(H32<5,\"[ osoby ]\",\"[ osób ]\"))","v":"[ osoby ]"}]
[{"$nulls":7},44,null,null,"[ °C ]"]
[null,null,"Symulacja doboru"]
[{"$nulls":3},{"$f":"IF(D48=\"100-A B06\",\"Vitocal 100-A 101.B06\",IF(D48=\"100-A B08\",\"Vitocal 100-A 101.B08\",IF(D48=\"100-A A10\",\"Vitocal 100-A 101.A10\",IF(D48=\"100-A A12\",\"Vitocal 100-A 101.A12\",IF(D48=\"100-A A14\",\"Vitocal 100-A 101.A14\",IF(D48=\"100-A A16\",\"Vitocal 100-A 101.A16\",IF(D48=\"100-A A18\",\"Vitocal 100-A 101.A18\",IF(D48=\"200-S E10\",\"Vitocal 2xx-S 201.E10\",IF(D48=\"200-S E06\",\"Vitocal 2xx-S 201.E06\",IF(D48=\"200-S E08\",\"Vitocal 2xx-S 201.E08\",IF(D48=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(D48=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(D48=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(D48=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(D48=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(D48=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(D48=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(D48=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(D48=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(D48=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(D48=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(D48=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(D48=\"150-A A04\",\"Vitocal 15x-A 151.A04\",IF(D48=\"150-A A06\",\"Vitocal 15x-A 151.A06\",IF(D48=\"150-A A08\",\"Vitocal 15x-A 151.A08\",IF(D48=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(D48=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(D48=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(D48=\"250-A A04\",\"Vitocal 25x-A 251.A04\",IF(D48=\"250-A A06\",\"Vitocal 25x-A 251.A06\",IF(D48=\"250-A A08\",\"Vitocal 25x-A 251.A08\",IF(D48=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(D48=\"250-A A13\",\"Vitocal 25x-A 251.A13\",IF(D48=\"250-A A16\",\"Vitocal 25x-A 251.A16\",IF(D48=\"250-A A19\",\"Vitocal 25x-A 251.A19\")))))))))))))))))))))))))))))))))))","v":"Vitocal 1xx-S 101.B04"},{"$nulls":3},{"$f":"IF(H48=\"100-A B06\",\"Vitocal 100-A 101.B06\",IF(H48=\"100-A B08\",\"Vitocal 100-A 101.B08\",IF(H48=\"100-A A10\",\"Vitocal 100-A 101.A10\",IF(H48=\"100-A A12\",\"Vitocal 100-A 101.A12\",IF(H48=\"100-A A14\",\"Vitocal 100-A 101.A14\",IF(H48=\"100-A A16\",\"Vitocal 100-A 101.A16\",IF(H48=\"100-A A18\",\"Vitocal 100-A 101.A18\",IF(H48=\"200-S E10\",\"Vitocal 2xx-S 201.E10\",IF(H48=\"200-S E06\",\"Vitocal 2xx-S 201.E06\",IF(H48=\"200-S E08\",\"Vitocal 2xx-S 201.E08\",IF(H48=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(H48=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(H48=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(H48=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(H48=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(H48=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(H48=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(H48=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(H48=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(H48=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(H48=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(H48=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(H48=\"150-A A04\",\"Vitocal 15x-A 151.A04\",IF(H48=\"150-A A06\",\"Vitocal 15x-A 151.A06\",IF(H48=\"150-A A08\",\"Vitocal 15x-A 151.A08\",IF(H48=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(H48=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(H48=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(H48=\"250-A A04\",\"Vitocal 25x-A 251.A04\",IF(H48=\"250-A A06\",\"Vitocal 25x-A 251.A06\",IF(H48=\"250-A A08\",\"Vitocal 25x-A 251.A08\",IF(H48=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(H48=\"250-A A13\",\"Vitocal 25x-A 251.A13\",IF(H48=\"250-A A16\",\"Vitocal 25x-A 251.A16\",IF(H48=\"250-A A19\",\"Vitocal 25x-A 251.A19\")))))))))))))))))))))))))))))))))))","v":"Vitocal 2xx-S 201.E08"},{"$nulls":3},{"$f":"IF(L48=\"100-A B06\",\"Vitocal 100-A 101.B06\",IF(L48=\"100-A B08\",\"Vitocal 100-A 101.B08\",IF(L48=\"100-A A10\",\"Vitocal 100-A 101.A10\",IF(L48=\"100-A A12\",\"Vitocal 100-A 101.A12\",IF(L48=\"100-A A14\",\"Vitocal 100-A 101.A14\",IF(L48=\"100-A A16\",\"Vitocal 100-A 101.A16\",IF(L48=\"100-A A18\",\"Vitocal 100-A 101.A18\",IF(L48=\"200-S E10\",\"Vitocal 2xx-S 201.E10\",IF(L48=\"200-S E06\",\"Vitocal 2xx-S 201.E06\",IF(L48=\"200-S E08\",\"Vitocal 2xx-S 201.E08\",IF(L48=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(L48=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(L48=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(L48=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(L48=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(L48=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(L48=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(L48=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(L48=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(L48=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(L48=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(L48=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(L48=\"150-A A04\",\"Vitocal 15x-A 151.A04\",IF(L48=\"150-A A06\",\"Vitocal 15x-A 151.A06\",IF(L48=\"150-A A08\",\"Vitocal 15x-A 151.A08\",IF(L48=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(L48=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(L48=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(L48=\"250-A A04\",\"Vitocal 25x-A 251.A04\",IF(L48=\"250-A A06\",\"Vitocal 25x-A 251.A06\",IF(L48=\"250-A A08\",\"Vitocal 25x-A 251.A08\",IF(L48=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(L48=\"250-A A13\",\"Vitocal 25x-A 251.A13\",IF(L48=\"250-A A16\",\"Vitocal 25x-A 251.A16\",IF(L48=\"250-A A19\",\"Vitocal 25x-A 251.A19\")))))))))))))))))))))))))))))))))))","v":"Vitocal 2xx-S 201.E06"},{"$nulls":3},{"$f":"IF(P48=\"100-A B06\",\"Vitocal 100-A 101.B06\",IF(P48=\"100-A B08\",\"Vitocal 100-A 101.B08\",IF(P48=\"100-A A10\",\"Vitocal 100-A 101.A10\",IF(P48=\"100-A A12\",\"Vitocal 100-A 101.A12\",IF(P48=\"100-A A14\",\"Vitocal 100-A 101.A14\",IF(P48=\"100-A A16\",\"Vitocal 100-A 101.A16\",IF(P48=\"100-A A18\",\"Vitocal 100-A 101.A18\",IF(P48=\"200-S E10\",\"Vitocal 2xx-S 201.E10\",IF(P48=\"200-S E06\",\"Vitocal 2xx-S 201.E06\",IF(P48=\"200-S E08\",\"Vitocal 2xx-S 201.E08\",IF(P48=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(P48=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(P48=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(P48=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(P48=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(P48=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(P48=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(P48=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(P48=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(P48=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(P48=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(P48=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(P48=\"150-A A04\",\"Vitocal 15x-A 151.A04\",IF(P48=\"150-A A06\",\"Vitocal 15x-A 151.A06\",IF(P48=\"150-A A08\",\"Vitocal 15x-A 151.A08\",IF(P48=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(P48=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(P48=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(P48=\"250-A A04\",\"Vitocal 25x-A 251.A04\",IF(P48=\"250-A A06\",\"Vitocal 25x-A 251.A06\",IF(P48=\"250-A A08\",\"Vitocal 25x-A 251.A08\",IF(P48=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(P48=\"250-A A13\",\"Vitocal 25x-A 251.A13\",IF(P48=\"250-A A16\",\"Vitocal 25x-A 251.A16\",IF(P48=\"250-A A19\",\"Vitocal 25x-A 251.A19\")))))))))))))))))))))))))))))))))))","v":"Vitocal 15x-A 151.A08"}]
[{"$nulls":14},"Kaskada (ilość pomp)",null,1,{"$nulls":8},{"$f":"IF(AA13=\"Grzejniki wysokotemperaturowe 70/55\",1,0)","v":0}]
[]
[{"$nulls":39},"Montaż mono",8500]
[{"$nulls":22},1,{"$nulls":25},"naj k inwe","naj k eksp","naj amort","suma"]
[{"$nulls":11},"Udział energii z sieci elektroenergetycznej",{"$nulls":4},{"$f":"100-Q77","v":{"v":27.923683923580313,"d":"28"}},"%",{"$nulls":9},"250-A A04",null,null,{"$f":"Meteo!B13","v":"Hel"},null,null,{"$f":"IF(AA13=\"Grzejniki wysokotemperaturowe 70/55\",\"\",\"200-S D08\")","v":"200-S D08"},"Vitocal 2xx-S 201.D08",{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-D08'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-D08'!F28,'Bilans-D08'!F15))","v":3.5321168241937952},{"$f":"'Bilans-D08'!F19","v":3.348428433900956},{"$f":"'Bilans-D08'!G4","v":3.492754854762882},{"$f":"'Bilans-D08'!G7","v":3.493100757342369},{"$f":"'Bilans-D08'!G2","v":4455.291930287718},{"$f":"('D08'!$B$25+$AO$65)*1.059*1.041*$Q$55","v":48906.61409699999},{"$f":"(AN78*(1-1.05^10)/(1-1.05)+AO78)/11","v":9540.436110059707},{"$f":"'D08'!E44","v":-18.8},-18.8,{"$f":"Bilans!AG9","v":1},48906.61409699999,4455.291930287718,9540.436110059707,"","","",0]
[{"$nulls":11},"Ta instalacja uchroni naszą planetę przed emisją:",{"$nulls":4},{"$f":"IF(Bilans!CH16>0,Bilans!CH16,\"Nie dotyczy\")","v":{"v":1125.3868674867012,"d":"1125"}},"kg CO2 rocznie *",{"$nulls":9},"250-A A16",null,null,{"$f":"Meteo!B18","v":"Kielce"},null,null,"150-A A06",{"$f":"IF(AH83=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(AH83=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(AH83=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(AH83=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(AH83=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(AH83=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(AH83=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(AH83=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(AH83=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(AH83=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(AH83=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(AH83=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(AH83=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(AH83=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(AH83=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(AH83=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(AH83=\"150-A A08\",\"Vitocal 15x-A 151.A08\",IF(AH83=\"250-A A13\",\"Vitocal 25x-A 251.A13\",IF(AH83=\"150-A A06\",\"Vitocal 15x-A 151.A06\",\"błąd\")))))))))))))))))))","v":"Vitocal 15x-A 151.A06"},{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-151-A06'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-151-A06'!F28,'Bilans-151-A06'!F15))","v":3.4210730543610017},{"$f":"'Bilans-151-A06'!F19","v":3.6619248248135188},{"$f":"'Bilans-151-A06'!G4","v":3.4727946450708},{"$f":"'Bilans-151-A06'!G7","v":3.4752778753351197},{"$f":"'Bilans-151-A06'!G2","v":4562.894746198906},{"$f":"('151.A06'!$B$25+$AO$65)*$Q$55","v":48979},9670.054524428195,{"$f":"'151.A06'!E44","v":-14.5},{"$f":"IF(AQ83<=-20,\"brak\",IF(AQ83>-20,IF(AQ83<=-7,AQ83,\"brak\")))","v":-14.5},{"$f":"Bilans!AG23","v":1},48979,4562.894746198906,9670.054524428195,"","","",0]
[{"$nulls":30},{"$f":"Meteo!B23","v":"Krosno"},null,null,"250-A A04","Vitocal 25x-A 251.A04",{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-251-A04'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-251-A04'!F28,'Bilans-251-A04'!F15))","v":3.4145429361874746},{"$f":"'Bilans-251-A04'!F19","v":3.8983941748743822},{"$f":"'Bilans-251-A04'!G4","v":3.5189699437197666},{"$f":"'Bilans-251-A04'!G7","v":3.526495479165489},{"$f":"'Bilans-251-A04'!G2","v":4473.75498614079},{"$f":"('251.A04'!$B$25+$AO$65)*$Q$55","v":55092},10123.855404186777,{"$f":"'251.A04'!E44","v":-8.5},-8.5,{"$f":"Bilans!AG28","v":1},55092,4473.75498614079,10123.855404186777,"","","",0]
[{"$nulls":30},{"$f":"Meteo!B26","v":"Leszno"},null,null,"250-A A10",{"$f":"IF(AH91=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(AH91=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(AH91=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(AH91=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(AH91=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(AH91=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(AH91=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(AH91=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(AH91=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(AH91=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(AH91=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(AH91=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(AH91=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(AH91=\"150-A A13\",\"Vitocal 15x-A 15x.A13\",IF(AH91=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(AH91=\"250-A A13\",\"Vitocal 25x-A 251.A13\"))))))))))))))))","v":"Vitocal 25x-A 251.A10"},{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-251-A10'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-251-A10'!F28,'Bilans-251-A10'!F15))","v":3.883963707181159},{"$f":"'Bilans-251-A10'!F19","v":3.9946311230270903},{"$f":"'Bilans-251-A10'!G4","v":3.907678256764729},{"$f":"'Bilans-251-A10'!G7","v":3.9080241593442153},{"$f":"'Bilans-251-A10'!G2","v":4000.1768694987095},{"$f":"('251.A10'!$B$25+$AO$65)*1.059*1.041*$Q$55","v":63142.150643999994},10314.17685743117,{"$f":"'251.A10'!E44","v":-20},"brak",{"$f":"Bilans!AG31","v":1},{"$f":"IF(AR91=\"brak\",\"\",AO91)","v":""},{"$f":"IF(AR91=\"brak\",\"\",AN91)","v":""},{"$f":"IF(AR91=\"brak\",\"\",AP91)","v":""},{"$f":"IF(AT91=$AW$69,1,\"\")","v":""},{"$f":"IF(AU91=$AX$69,1,\"\")","v":""},{"$f":"IF(AV91=$AY$69,1,\"\")","v":""},0]
[{"$nulls":30},{"$f":"Meteo!B30","v":"Łódź"},null,null,{"$f":"IF(AA13=\"Grzejniki wysokotemperaturowe 70/55\",\"\",\"200-S E06\")","v":"200-S E06"},"Vitocal 2xx-S 201.E06",{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-E06'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-E06'!F28,'Bilans-E06'!F15))","v":3.5593704319063293},{"$f":"'Bilans-E06'!F19","v":3.668974472189993},{"$f":"'Bilans-E06'!G4","v":3.582812408785126},{"$f":"'Bilans-E06'!G7","v":3.5836776141489937},{"$f":"'Bilans-E06'!G2","v":4350.362603676769},{"$f":"('E06'!$B$25+$AO$65)*1.059*1.041*$Q$55","v":46944.308277},{"$f":"(AN95*(1-1.05^10)/(1-1.05)+AO95)/11","v":9242.063781519706},{"$f":"'E06'!E44","v":-12.7},{"$f":"IF($AA$13<>\"Grzejniki wysokotemperaturowe 70/55\",IF(AQ95<=-20,\"brak\",IF(AQ95>=-20,IF(AQ95<=-7,AQ95,\"brak\"))),\"brak\")","v":-12.7},{"$f":"Bilans!AG34","v":1},{"$f":"IF(AR95=\"brak\",\"\",AO95)","v":46944.308277},{"$f":"IF(AR95=\"brak\",\"\",AN95)","v":4350.362603676769},{"$f":"IF(AR95=\"brak\",\"\",AP95)","v":9242.063781519706},{"$f":"IF(AT95=$AW$69,1,\"\")","v":""},{"$f":"IF(AU95=$AX$69,1,\"\")","v":""},{"$f":"IF(AV95=$AY$69,1,\"\")","v":1},{"$f":"SUM(AW95:AY95)","v":1}]
[{"$nulls":30},{"$f":"Meteo!B35","v":"Opole"},null,null,"100-A A10","Vitocal 100-A 101.A10",{"$f":"IF(AA15=\"Ogrzewanie podłogowe\",'Bilans-AWO-A10'!$F$11,IF(Obliczenia!AA15=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-AWO-A10'!$F$28,'Bilans-AWO-A10'!$F$15))","v":3.554565191158447},{"$f":"'Bilans-AWO-A10'!$F$19","v":3.2984893994227127},{"$f":"'Bilans-AWO-A10'!$G$4","v":3.3399107590249657},{"$f":"'Bilans-AWO-A10'!$G$7","v":3.340775964388833},{"$f":"'Bilans-AWO-A10'!$G$2","v":4535.912075826952},{"$f":"('E10'!$B$25+$AO$65)*1.059*1.041*$Q$55","v":52036.38163799999},9917.145116222688,{"$f":"'AWO-A10'!$E$44","v":-20},"brak",{"$f":"Bilans!AG40","v":1},{"$f":"IF(AR100=\"brak\",\"\",AO100)","v":""},{"$f":"IF(AR100=\"brak\",\"\",AN100)","v":""},{"$f":"IF(AR100=\"brak\",\"\",AP100)","v":""},{"$f":"IF(AT100=$AW$69,1,\"\")","v":""},{"$f":"IF(AU100=$AX$69,1,\"\")","v":""},{"$f":"IF(AV100=$AY$69,1,\"\")","v":""},{"$f":"SUM(AW100:AY100)","v":0}]
[null,"1/2",{"$nulls":28},{"$f":"Meteo!B41","v":"Racibórz"},null,null,"Wybór:",{"$f":"AB62","v":3},{"$nulls":7},{"$f":"SUM(AQ70:AQ92)","v":-382}]
[{"$nulls":3},{"$f":"AE67&\" - przebieg temperatury zewnętrznej\"","v":"Kraków - przebieg temperatury zewnętrznej"},{"$nulls":8},"Częstotliwość występowania temperatury zewnętrznej",{"$nulls":17},{"$f":"Meteo!B45","v":"Słubice"}]
[{"$nulls":30},{"$f":"Meteo!B53","v":"Wieluń"}]
[]
[null,null,"Kocioł gazowy, kondensacyjny, gaz płynny",{"$nulls":4},{"$f":"'Koszty 2024'!T50","v":{"v":5746.170087770956,"d":"5746"}},"PLN",{"v":0.49660276809857207,"d":"50%"},null,"Typ pompy ciepła",{"$nulls":3},{"$f":"Bilans!BM48","v":"Split"}]
[null,null,"Pompa ciepła solanka/woda, taryfa G12w",{"$nulls":4},{"$f":"'Koszty 2024'!J99","v":{"v":3427.8659869572425,"d":"3428"}},"PLN",{"v":-0.10720468653213289,"d":"-11%"},null,"Moc akustyczna maksymalna",{"$nulls":4},{"$f":"Bilans!BJ51","v":58},"dB(A)"]
[]
[]
[null,null,{"$f":"IF(Q55=1,\"\",\"Uwaga! Należy zwrócić uwagę na minimalne odległości pomiędzy jednostkami zewnętrznymi\")","v":""}]
[]
[]
[]
[]
[{"$nulls":6},{"$f":"IF((C179+E179)>D173,0,INT(H164*1000-E179-C179))","v":4077},"kWh",{"$f":"INT(G175*(1-G177))&\" kWh\"","v":"815 kWh"},null,"Autokonsumpcja przez pompę ciepła - uniknięty koszty energii elektrycznej",{"$nulls":6},{"$f":"C179*G181","v":{"v":480.66668159999995,"d":"481 zł"}}]
[null,null,{"$f":"H157-C179","v":{"v":3020.401979991909,"d":"3020"}},"kWh",{"$f":"H159-E179","v":2240},"kWh",{"$f":"G179-INT(G175*G177)","v":{"v":1999.4019799919088,"d":"1999"}},"kWh",null,null,"Wysokość rachunków za energię elektryczną (pompa ciepła i budynek)",{"$nulls":6},{"$f":"IF(G181*G180<0,\"OPŁ. STAŁE\",G181*G180)","v":{"v":1806.4772836601132,"d":"1,806 zł"}}]
[null,null,"Diagram przepływu energii",null,null,{"$f":"\"Taryfa \"&P80","v":"Taryfa G12w"},{"$nulls":4},"         Cenę RCEm (miesięczna Rynkowa cena energii) uśredniono na podstawie cen opublikowanych przez Polskie Sieci Elektroenergetyczne (PSE) z sześciu miesięcy 01-06/2023. Należy pamiętać, że cena RCEm jest zmienna, a więc kwota gromadzona na depozycie prosumenckim zależy nie tylko od ilości energii odprowadzonej do sieci, ale również wartości RCEm na koniec danego miesiąca."]
[{"$nulls":10},"Kwota depozytu prosumenckiego (wirtualny portfel prosumenta)",{"$nulls":6},{"$f":"G190*G197","v":{"v":1386.18,"d":"1,386 zł"}},{"$nulls":4},{"$f":"R192-V192","v":{"v":1386.18,"d":"1,386 zł"}}]
[null,null,{"$f":"H157-C179","v":{"v":3020.401979991909,"d":"3020"}},"kWh",{"$f":"H159-E179","v":2240},"kWh",{"$f":"R193","v":{"v":2453.2957849281834,"d":"2453"}},"zł",null,null,"Wysokość rachunku za energię elektryczną (pompa ciepła i budynek). Bez instalacji PV",{"$nulls":6},{"$f":"R181","v":{"v":5739.451090060113,"d":"5,739 zł"}}]
[]
[null,null,{"$f":"Tauron!H12","v":{"v":0.417,"d":"0.4170"}},"zł/kWh",{"$f":"ROUND('Koszty 2024'!K139,2)","v":{"v":0.9,"d":"0.9000"}},"zł/kWh",{"$f":"ROUND((437.02+324.25+249.12)/3/1000,2)","v":{"v":0.34,"d":"0.340"}},"zł/kWh"]
[null,null,{"$f":"Tauron!L12","v":0.693},"zł/kWh",null,null,"RCEm"]
[]
[null,null,"Arkusz kalkulacyjny nie może zastąpić fachowego projektu instalacji grzewczej z pompą ciepła wykonanego przez projektanta z odpowiednimi uprawnieniami.\nAutor arkusza kalkulacyjnego nie ponosi odpowiedzialności za błędy ukryte w arkuszu, oraz za wszelkie negatywne skutki i straty wynikające z jego użytkowania. "]
[{"$nulls":16},"Autor:","PanD, 2024"]

{"sheet":"Zestawienie","index":1,"n_rows":71,"n_cols":16,"rows_kept":69,"cut":true,"merged":[[2,12,3,12],[2,13,3,14],[2,15,3,17],[7,2,8,14],[10,2,11,9],[15,15,16,18],[16,7,16,8],[16,10,16,11],[16,12,16,13],[18,15,20,18],[21,7,21,8],[21,10,21,11],[21,12,21,13],[21,15,21,18],[22,7,22,8],[22,10,22,11],[22,12,22,13],[22,15,22,18],[23,7,23,8],[23,10,23,11],[23,12,23,13],[23,15,23,18],[24,7,24,8],[24,10,24,11],[24,12,24,13],[24,15,24,18],[25,7,25,8],[25,10,25,11],[25,12,25,13],[25,15,25,18],[26,7,26,8],[26,10,26,11],[26,12,26,13],[26,15,26,18],[27,7,27,8],[27,10,27,11],[27,12,27,13],[27,15,27,18],[31,7,31,8],[31,10,31,11],[31,12,31,13],[31,15,31,18],[32,7,32,8],[32,10,32,11],[32,12,32,13],[32,15,32,18],[33,7,33,8],[33,10,33,11],[33,12,33,13],[33,15,33,18],[34,7,34,8],[34,10,34,11],[34,12,34,13],[34,15,34,18],[35,7,35,8],[35,10,35,11],[35,12,35,13],[35,15,35,18],[36,7,36,8],[36,10,36,11],[36,12,36,13],[36,15,36,18],[37,2,37,5],[40,7,40,8],[40,10,40,11],[40,12,40,13],[40,15,40,18],[41,7,41,8],[41,10,41,11],[41,12,41,13],[41,15,41,18],[42,7,42,8],[42,10,42,11],[42,12,42,13],[42,15,42,18],[46,7,46,8],[46,10,46,11],[46,12,46,13],[46,15,46,18],[47,7,47,8],[47,10,47,11],[47,12,47,13],[47,15,47,18],[48,7,48,8],[48,10,48,11],[48,12,48,13],[48,15,48,18],[49,7,49,8],[49,10,49,11],[49,12,49,13],[49,15,49,18],[50,7,50,8],[50,10,50,11],[50,12,50,13],[50,15,50,18],[51,7,51,8],[51,10,51,11],[51,12,51,13],[51,15,51,18],[55,7,55,8],[55,10,55,11],[55,12,55,13],[55,15,55,18],[56,7,56,8],[56,10,56,11],[56,12,56,13],[56,15,56,18],[57,7,57,8],[57,10,57,11],[57,12,57,13],[57,15,57,18],[58,7,58,8],[58,10,58,11],[58,12,58,13],[58,15,58,18],[59,7,59,8],[59,10,59,11],[59,12,59,13],[59,15,59,18],[60,7,60,8],[60,10,60,11],[60,12,60,13],[60,15,60,18],[64,7,64,8],[64,10,64,11],[64,12,64,13],[64,15,64,18],[65,7,65,8],[65,10,65,11],[65,12,65,13],[65,15,65,18],[66,7,66,8],[66,10,66,11],[66,12,66,13],[66,15,66,18],[67,7,67,8],[67,10,67,11],[67,12,67,13],[67,15,67,18],[68,7,68,8],[68,10,68,11],[68,12,68,13],[68,15,68,18],[69,7,69,8],[69,10,69,11],[69,12,69,13],[69,15,69,18],[70,7,70,8],[70,10,70,11],[70,12,70,13],[70,15,70,18]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[{"$nulls":12},"Data:   ",{"$f":"TODAY()","v":"2024-06-24"},null,{"$f":"Obliczenia!P3","v":"wersja 24/06/30"}]
[]
[]
[]
[]
[null,null,"Zestawienie wyników symulacji"]
[]
[]
[null,null,"Zestawienie wyników symulacji wszystkich pomp ciepła"]
[]
[]
[]
[]
[{"$nulls":15},"Przybliżone roczne koszty ogrzewania"]
[{"$nulls":3},"Model pompy ciepła",{"$nulls":3},"Punkt biwalentny",null,null,"SCOPPC",null,"SCOPinstalacji"]
[]
[{"$nulls":15},"Uwaga! Koszty eksploatacji wybranego modelu pompy ciepła, oszacowane z większą dokładnością, znajdują się w zakładce \"Koszty 2023\""]
[]
[]
[{"$nulls":3},"Vitocal 1xx-A 101.B06",{"$nulls":3},{"$f":"'AWO-B06'!$E$44","v":-18.8},null,null,{"$f":"ROUND('Bilans-AWO-B06'!$K$13,2)","v":3.69},null,{"$f":"ROUND('Bilans-AWO-B06'!$K$14,3)","v":3.686},null,null,{"$f":"ROUND('Bilans-AWO-B06'!$G$2,0)","v":{"v":4516,"d":"4,516.00 zł"}}]
[{"$nulls":3},"Vitocal 1xx-A 101.B08",{"$nulls":3},{"$f":"'AWO-B08'!$E$44","v":-20},null,null,{"$f":"ROUND('Bilans-AWO-B08'!$K$13,2)","v":3.56},null,{"$f":"ROUND('Bilans-AWO-B08'!$K$14,3)","v":3.557},null,null,{"$f":"ROUND('Bilans-AWO-B08'!$G$2,0)","v":{"v":4550,"d":"4,550.00 zł"}}]
[{"$nulls":3},"Vitocal 1xx-A 101.A10",{"$nulls":3},{"$f":"'AWO-A10'!$E$44","v":-20},null,null,{"$f":"ROUND('Bilans-AWO-A10'!$K$13,2)","v":3.5},null,{"$f":"ROUND('Bilans-AWO-A10'!$K$14,3)","v":3.501},null,null,{"$f":"ROUND('Bilans-AWO-A10'!$G$2,0)","v":{"v":4536,"d":"4,536.00 zł"}}]
[{"$nulls":3},"Vitocal 1xx-A 101.A12",{"$nulls":3},{"$f":"'AWO-A12'!$E$44","v":-20},null,null,{"$f":"ROUND('Bilans-AWO-A12'!$K$13,2)","v":3.46},null,{"$f":"ROUND('Bilans-AWO-A12'!$K$14,3)","v":3.459},null,null,{"$f":"ROUND('Bilans-AWO-A12'!$G$2,0)","v":{"v":4634,"d":"4,634.00 zł"}}]
[{"$nulls":3},"Vitocal 1xx-A 101.A14",{"$nulls":3},{"$f":"'AWO-A14'!$E$44","v":-20},null,null,{"$f":"ROUND('Bilans-AWO-A14'!$K$13,2)","v":3.79},null,{"$f":"ROUND('Bilans-AWO-A14'!$K$14,3)","v":3.789},null,null,{"$f":"ROUND('Bilans-AWO-A14'!$G$2,0)","v":{"v":4386,"d":"4,386.00 zł"}}]
[{"$nulls":3},"Vitocal 1xx-A 101.A16",{"$nulls":3},{"$f":"'AWO-A16'!$E$44","v":-20},null,null,{"$f":"ROUND('Bilans-AWO-A16'!$K$13,2)","v":3.67},null,{"$f":"ROUND('Bilans-AWO-A16'!$K$14,3)","v":3.668},null,null,{"$f":"ROUND('Bilans-AWO-A16'!$G$2,0)","v":{"v":4497,"d":"4,497.00 zł"}}]
[{"$nulls":3},"Vitocal 1xx-A 101.A18",{"$nulls":3},{"$f":"'AWO-A18'!$E$44","v":-20},null,null,{"$f":"ROUND('Bilans-AWO-A18'!$K$13,2)","v":3.53},null,{"$f":"ROUND('Bilans-AWO-A18'!$K$14,3)","v":3.533},null,null,{"$f":"ROUND('Bilans-AWO-A18'!$G$2,0)","v":{"v":4602,"d":"4,602.00 zł"}}]
[]
[]
[]
[{"$nulls":3},"Vitocal 1xx-S 101.B04",{"$nulls":3},{"$f":"'B04'!E44","v":-11.1},null,null,{"$f":"ROUND('Bilans-B04'!K13,2)","v":3.32},null,{"$f":"ROUND('Bilans-B04'!K14,3)","v":3.319},null,null,{"$f":"ROUND('Bilans-B04'!G2,0)","v":{"v":5073,"d":"5,073.00 zł"}}]
[{"$nulls":3},"Vitocal 1xx-S 101.B06",{"$nulls":3},{"$f":"'B06'!E44","v":-7.6},null,null,{"$f":"ROUND('Bilans-B06'!K13,2)","v":3.27},null,{"$f":"ROUND('Bilans-B06'!K14,3)","v":3.276},null,null,{"$f":"ROUND('Bilans-B06'!G2,0)","v":{"v":5673,"d":"5,673.00 zł"}}]
[{"$nulls":3},"Vitocal 1xx-S 101.B08",{"$nulls":3},{"$f":"'B08'!E44","v":-19.3},null,null,{"$f":"ROUND('Bilans-B08'!K13,2)","v":3.37},null,{"$f":"ROUND('Bilans-B08'!K14,3)","v":3.368},null,null,{"$f":"ROUND('Bilans-B08'!G2,0)","v":{"v":4741,"d":"4,741.00 zł"}}]
[{"$nulls":3},"Vitocal 1xx-S 101.A12",{"$nulls":3},{"$f":"'A12'!E44","v":-19.8},null,null,{"$f":"ROUND('Bilans-A12'!K13,2)","v":3.19},null,{"$f":"ROUND('Bilans-A12'!K14,3)","v":3.192},null,null,{"$f":"ROUND('Bilans-A12'!G2,0)","v":{"v":5092,"d":"5,092.00 zł"}}]
[{"$nulls":3},"Vitocal 1xx-S 101.A14",{"$nulls":3},{"$f":"'A14'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-A14'!K13,2)","v":3.21},null,{"$f":"ROUND('Bilans-A14'!K14,3)","v":3.208},null,null,{"$f":"ROUND('Bilans-A14'!G2,0)","v":{"v":5009,"d":"5,009.00 zł"}}]
[{"$nulls":3},"Vitocal 1xx-S 101.A16",{"$nulls":3},{"$f":"'A16'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-A16'!K13,2)","v":3.14},null,{"$f":"ROUND('Bilans-A16'!K14,3)","v":3.137},null,null,{"$f":"ROUND('Bilans-A16'!G2,0)","v":{"v":5103,"d":"5,103.00 zł"}}]
[]
[]
[]
[{"$nulls":3},"Vitocal 2xx-S 201.E06 R32",{"$nulls":3},{"$f":"'E06'!E44","v":-12.7},null,null,{"$f":"ROUND('Bilans-E06'!K13,2)","v":3.81},null,{"$f":"ROUND('Bilans-E06'!K14,3)","v":3.813},null,null,{"$f":"ROUND('Bilans-E06'!G2,0)","v":{"v":4350,"d":"4,350.00 zł"}}]
[{"$nulls":3},"Vitocal 2xx-S 201.E08 R32",{"$nulls":3},{"$f":"'E08'!E44","v":-17.6},null,null,{"$f":"ROUND('Bilans-E08'!K13,2)","v":3.85},null,{"$f":"ROUND('Bilans-E08'!K14,3)","v":3.85},null,null,{"$f":"ROUND('Bilans-E08'!G2,0)","v":{"v":4314,"d":"4,314.00 zł"}}]
[{"$nulls":3},"Vitocal 2xx-S 201.E10 R32",{"$nulls":3},{"$f":"'E10'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-E10'!K13,2)","v":3.73},null,{"$f":"ROUND('Bilans-E10'!K14,3)","v":3.727},null,null,{"$f":"ROUND('Bilans-E10'!G2,0)","v":{"v":4461,"d":"4,461.00 zł"}}]
[]
[]
[]
[{"$nulls":3},"Vitocal 2xx-S 201.D04",{"$nulls":3},{"$f":"'D04'!E44","v":-9.2},null,null,{"$f":"ROUND('Bilans-D04'!K13,2)","v":3.28},null,{"$f":"ROUND('Bilans-D04'!K14,3)","v":3.279},null,null,{"$f":"ROUND('Bilans-D04'!G2,0)","v":{"v":5059,"d":"5,059.00 zł"}}]
[{"$nulls":3},"Vitocal 2xx-S 201.D08",{"$nulls":3},{"$f":"'D08'!E44","v":-18.8},null,null,{"$f":"ROUND('Bilans-D08'!K13,2)","v":3.61},null,{"$f":"ROUND('Bilans-D08'!K14,3)","v":3.606},null,null,{"$f":"ROUND('Bilans-D08'!G2,0)","v":{"v":4455,"d":"4,455.00 zł"}}]
[{"$nulls":3},"Vitocal 2xx-S 201.D10",{"$nulls":3},{"$f":"'D10'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-D10'!K13,2)","v":3.82},null,{"$f":"ROUND('Bilans-D10'!K13,3)","v":3.823},null,null,{"$f":"ROUND('Bilans-D10'!G2,0)","v":{"v":4204,"d":"4,204.00 zł"}}]
[{"$nulls":3},"Vitocal 2xx-S 201.D13",{"$nulls":3},{"$f":"'D13'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-D13'!K13,2)","v":3.72},null,{"$f":"ROUND('Bilans-D13'!K14,3)","v":3.716},null,null,{"$f":"ROUND('Bilans-D13'!G2,0)","v":{"v":4348,"d":"4,348.00 zł"}}]
[{"$nulls":3},"Vitocal 2xx-S 201.D16",{"$nulls":3},{"$f":"'D16'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-D16'!K13,2)","v":3.7},null,{"$f":"ROUND('Bilans-D16'!K14,3)","v":3.7},null,null,{"$f":"ROUND('Bilans-D16'!G2,0)","v":{"v":4354,"d":"4,354.00 zł"}}]
[]
[]
[]
[{"$nulls":3},"Vitocal 15x-A 151.A04",{"$nulls":3},{"$f":"'151.A04'!E44","v":-8.5},null,null,{"$f":"ROUND('Bilans-151-A04'!K13,2)","v":3.56},null,{"$f":"ROUND('Bilans-151-A04'!K14,2)","v":3.56},null,null,{"$f":"ROUND('Bilans-151-A04'!G2,0)","v":{"v":4718,"d":"4,718.00 zł"}}]
[{"$nulls":3},"Vitocal 15x-A 151.A06",{"$nulls":3},{"$f":"'151.A06'!E44","v":-14.5},null,null,{"$f":"ROUND('Bilans-151-A06'!K13,2)","v":3.63},null,{"$f":"ROUND('Bilans-151-A06'!K14,2)","v":3.63},null,null,{"$f":"ROUND('Bilans-151-A06'!G2,0)","v":{"v":4563,"d":"4,563.00 zł"}}]
[{"$nulls":3},"Vitocal 15x-A 151.A08",{"$nulls":3},{"$f":"'151.A08'!E44","v":-17.4},null,null,{"$f":"ROUND('Bilans-151-A08'!K13,2)","v":3.56},null,{"$f":"ROUND('Bilans-151-A08'!K14,2)","v":3.56},null,null,{"$f":"ROUND('Bilans-151-A08'!G2,0)","v":{"v":4619,"d":"4,619.00 zł"}}]
[{"$nulls":3},"Vitocal 15x-A 151.A10",{"$nulls":3},{"$f":"'151.A10'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-151-A10'!K13,2)","v":3.76},null,{"$f":"ROUND('Bilans-151-A10'!K14,2)","v":3.76},null,null,{"$f":"ROUND('Bilans-151-A10'!G2,0)","v":{"v":4364,"d":"4,364.00 zł"}}]
[{"$nulls":3},"Vitocal 15x-A 151.A13",{"$nulls":3},{"$f":"'151.A13'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-151-A13'!K13,2)","v":3.6},null,{"$f":"ROUND('Bilans-151-A13'!K14,2)","v":3.6},null,null,{"$f":"ROUND('Bilans-151-A13'!G2,0)","v":{"v":4597,"d":"4,597.00 zł"}}]
[{"$nulls":3},"Vitocal 15x-A 151.A16",{"$nulls":3},{"$f":"'151.A16'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-151-A16'!K13,2)","v":3.6},null,{"$f":"ROUND('Bilans-151-A16'!K14,2)","v":3.6},null,null,{"$f":"ROUND('Bilans-151-A16'!G2,0)","v":{"v":4490,"d":"4,490.00 zł"}}]
[]
[]
[{"$nulls":3},"Vitocal 25x-A 251.A04",{"$nulls":3},{"$f":"'251.A04'!E44","v":-8.5},null,null,{"$f":"ROUND('Bilans-251-A04'!K13,2)","v":3.75},null,{"$f":"ROUND('Bilans-251-A04'!K14,2)","v":3.75},null,null,{"$f":"ROUND('Bilans-251-A04'!G2,0)","v":{"v":4474,"d":"4,474.00 zł"}}]
[{"$nulls":3},"Vitocal 25x-A 251.A06",{"$nulls":3},{"$f":"'251.A06'!E44","v":-14.5},null,null,{"$f":"ROUND('Bilans-251-A06'!K13,2)","v":3.77},null,{"$f":"ROUND('Bilans-251-A06'!K14,2)","v":3.77},null,null,{"$f":"ROUND('Bilans-251-A06'!G2,0)","v":{"v":4391,"d":"4,391.00 zł"}}]
[{"$nulls":3},"Vitocal 25x-A 251.A08",{"$nulls":3},{"$f":"'251.A08'!E44","v":-17.4},null,null,{"$f":"ROUND('Bilans-251-A08'!K13,2)","v":3.58},null,{"$f":"ROUND('Bilans-251-A08'!K14,2)","v":3.58},null,null,{"$f":"ROUND('Bilans-251-A08'!G2,0)","v":{"v":4607,"d":"4,607.00 zł"}}]
[{"$nulls":3},"Vitocal 25x-A 251.A10",{"$nulls":3},{"$f":"'251.A10'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-251-A10'!K13,2)","v":4.08},null,{"$f":"ROUND('Bilans-251-A10'!K14,2)","v":4.08},null,null,{"$f":"ROUND('Bilans-251-A10'!G2,0)","v":{"v":4000,"d":"4,000.00 zł"}}]
[{"$nulls":3},"Vitocal 25x-A 251.A13",{"$nulls":3},{"$f":"'251.A13'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-251-A13'!K13,2)","v":3.86},null,{"$f":"ROUND('Bilans-251-A13'!K14,2)","v":3.86},null,null,{"$f":"ROUND('Bilans-251-A13'!G2,0)","v":{"v":4282,"d":"4,282.00 zł"}}]
[{"$nulls":3},"Vitocal 25x-A 251.A16",{"$nulls":3},{"$f":"'251.A16'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-251-A16'!K13,2)","v":3.97},null,{"$f":"ROUND('Bilans-251-A16'!K14,2)","v":3.97},null,null,{"$f":"ROUND('Bilans-251-A16'!G2,0)","v":{"v":4319,"d":"4,319.00 zł"}}]
[{"$nulls":3},"Vitocal 25x-A 251.A19",{"$nulls":3},{"$f":"'251.A19'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-251-A19'!K13,2)","v":3.84},null,{"$f":"ROUND('Bilans-251-A19'!K14,2)","v":3.84},null,null,{"$f":"ROUND('Bilans-251-A19'!G2,0)","v":{"v":4401,"d":"4,401.00 zł"}}]

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

{"sheet":"Oferta","index":3,"n_rows":63,"n_cols":22,"rows_kept":63,"merged":[[2,12,3,12],[2,13,3,14],[2,15,3,17],[7,2,8,14],[10,2,11,9],[17,7,17,8],[17,12,17,13],[17,17,17,18],[20,2,21,5],[20,7,20,8],[20,12,20,13],[20,17,20,18],[23,2,24,5],[23,7,23,8],[23,12,23,13],[23,17,23,18],[26,2,27,5],[26,7,26,8],[26,12,26,13],[26,17,26,18],[29,2,30,5],[29,7,29,8],[29,12,29,13],[29,17,29,18],[32,2,33,5],[32,7,32,8],[32,12,32,13],[32,17,32,18],[35,2,36,5],[35,7,35,8],[35,12,35,13],[35,17,35,18],[38,2,39,5],[38,7,38,8],[38,12,38,13],[38,17,38,18],[41,2,42,5],[41,7,41,8],[41,12,41,13],[41,17,41,18],[44,2,45,5],[44,7,44,8],[44,12,44,13],[44,17,44,18],[47,2,48,5],[47,7,47,8],[47,12,47,13],[47,17,47,18],[50,2,51,5],[50,7,50,8],[50,12,50,13],[50,17,50,18],[55,2,56,5],[55,17,55,18]]}
[]
[]
[{"$nulls":12},"Data:   ",{"$f":"TODAY()","v":"2024-06-24"},null,{"$f":"Obliczenia!P3","v":"wersja 24/06/30"}]
[]
[]
[]
[]
[null,null,{"$f":"\"Oferta na pompę ciepła \"&Obliczenia!D58","v":"Oferta na pompę ciepła Vitocal 2xx-S 201.E06"}]
[]
[]
[null,null,"Dane Inwestora"]
[]
[]
[]
[]
[]
[]
[{"$nulls":3},"Zestawienie materiałów",{"$nulls":3},"Cena katalogowa",null,null,"Rabat",null,"Wartość netto",null,null,"VAT",null,"Wartość brutto"]
[]
[{"$nulls":21},{"v":0.08,"d":"8%"}]
[null,null,{"$f":"Obliczenia!D58","v":"Vitocal 2xx-S 201.E06"},{"$nulls":9},{"$f":"H21-H21*K21","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M21*P21+M21","v":{"v":0,"d":"0.00 zł"}},{"$nulls":3},{"v":0.23,"d":"23%"}]
[]
[]
[null,null,"Zbiornik CWU",{"$nulls":9},{"$f":"H24-H24*K24","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M24*P24+M24","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H27-H27*K27","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M27*P27+M27","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H30-H30*K30","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M30*P30+M30","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H33-H33*K33","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M33*P33+M33","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H36-H36*K36","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M36*P36+M36","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H39-H39*K39","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M39*P39+M39","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H42-H42*K42","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M42*P42+M42","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H45-H45*K45","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M45*P45+M45","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H48-H48*K48","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M48*P48+M48","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H51-H51*K51","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M51*P51+M51","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[]
[]
[null,null,"Suma",{"$nulls":14},{"$f":"R21+R24+R27+R30+R33+R36+R39+R42+R45+R48+R51","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[]
[]
[]
[]
[{"$nulls":3},"Informacje dodatkowe"]

{"sheet":"Koszty 2024","index":4,"n_rows":250,"n_cols":27,"rows_kept":69,"cut":true,"merged":[[1,16,2,16],[1,17,2,18],[1,19,2,21],[6,3,8,12],[9,3,10,11],[9,19,9,20],[10,19,10,20],[14,3,16,7],[15,9,15,10],[15,11,15,13],[16,9,16,10],[17,3,19,7],[18,9,18,10],[18,11,18,13],[19,9,19,10],[21,9,21,10],[21,11,21,13],[22,9,22,10],[23,3,25,7],[24,9,24,10],[24,11,24,13],[25,9,25,10],[26,3,28,7],[27,9,27,10],[27,11,27,13],[28,9,28,10],[37,3,38,5],[37,13,38,15],[39,13,39,14],[41,7,41,9],[41,17,41,19],[43,7,43,9],[43,13,43,14],[45,7,45,8],[45,9,45,10],[45,17,45,18],[45,19,45,20],[54,3,55,5],[54,13,55,15],[57,17,57,19],[58,7,58,9],[58,17,58,19],[60,3,60,4],[60,13,60,14],[60,17,60,18],[62,7,62,8],[62,9,62,10],[62,17,62,18],[62,19,62,20],[70,3,71,6],[70,13,71,14],[76,3,76,4],[76,7,76,8],[76,13,76,14],[76,17,76,19],[78,7,78,8],[78,9,78,10],[78,17,78,18],[78,19,78,20],[85,3,86,7],[85,13,86,17],[89,7,89,9],[89,17,89,19],[91,4,91,5],[91,6,91,8],[91,9,91,10],[91,14,91,15],[91,16,91,18],[91,19,91,20],[104,3,105,5],[108,7,108,9],[110,4,110,5],[110,6,110,8],[110,9,110,10],[128,16,129,22],[133,10,133,11],[133,14,133,16],[133,17,133,18],[133,19,133,20],[134,6,134,8],[142,10,142,11],[142,14,142,16],[142,17,142,18],[142,19,142,20],[143,6,143,8],[143,19,144,19],[143,20,144,20],[145,19,146,19],[145,20,146,20],[147,19,148,19],[147,20,148,20],[151,10,151,11],[151,14,151,16],[151,17,151,18],[151,19,151,20],[152,6,152,8],[152,19,153,19],[152,20,153,20],[154,19,155,19],[154,20,155,20],[156,19,157,19],[156,20,157,20],[163,3,165,20],[173,16,175,22],[181,17,186,17],[181,18,186,18],[210,12,210,14],[210,15,210,17],[210,18,210,20],[211,4,212,4],[211,6,212,6],[211,8,212,8],[211,9,211,11],[212,9,212,10],[213,9,213,10],[215,16,217,22]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[{"$nulls":17},{"$f":"TODAY()","v":"2024-06-24"},null,"wersja 05/01/2024 URE"]
[]
[]
[]
[]
[{"$nulls":3},"Kalkulator kosztów ogrzewania i energii cieplnej"]
[]
[]
[{"$nulls":3},"Taryfy i ceny paliw i energii dla 2024"]
[{"$nulls":19},"PL"]
[]
[]
[]
[{"$nulls":3},"Powierzchnia grzewcza budynku"]
[{"$nulls":9},{"$f":"Obliczenia!H17","v":140},null,"[ m2 ]"]
[{"$nulls":9},"35 - 700"]
[{"$nulls":3},"Standard wykonania budynku",{"$nulls":11},"Standard wykonania budynku | EU"]
[{"$nulls":9},{"$f":"Obliczenia!H20","v":70},null,"[ kWh/m2/rok ]",{"$nulls":3},"Dom energooszczędny",{"$nulls":3},"50-60","[kWh/m2rok]"]
[{"$nulls":9},"5 - 300",{"$nulls":5},"Dom budowany obecnie WT2021",{"$nulls":3},"70-80","[kWh/m2rok]"]
[{"$nulls":15},"Dom istniejący, dobra izolacja cieplna",{"$nulls":3},"90-120","[kWh/m2rok]"]
[{"$nulls":3},"Liczba mieszkańców",{"$nulls":5},{"$f":"Obliczenia!H32","v":4},null,"[ osoby ]",{"$nulls":3},"Dom istniejący, słaba izolacja cieplna",{"$nulls":3},"130-160","[kWh/m2rok]"]
[{"$nulls":9},"2 - 50",{"$nulls":5},"Dom istniejący, bez izolacji cieplnej",{"$nulls":3},"> 170","[kWh/m2rok]"]
[{"$nulls":3},"Zużycie ciepłej wody użytkowej"]
[{"$nulls":9},{"$f":"Obliczenia!H35","v":45},null,"[ litry / dobę / os ]"]
[{"$nulls":9},"25 - 100"]
[{"$nulls":3},"Temperatura ciepłej wody użytkowej"]
[{"$nulls":9},{"$f":"Obliczenia!H38","v":44},null,"[ °C ]"]
[{"$nulls":9},"35 - 60"]
[]
[]
[]
[{"$nulls":13},"25 MJ/litra"]
[{"$nulls":8},2023,{"$f":"IF(L42=TRUE,[2]PGNiG2023!K81,[2]PGNiG2023!K41)","v":{"v":5456.031566699009,"d":"5456"}},"[ zł / rok ]"]
[]
[{"$nulls":3},"Cena paliwa",null,{"$f":"5.13","v":5.13},"[ zł / litr ]",{"$nulls":6},"Cena paliwa",null,1430,"[ zł / tona ]"]
[]
[]
[{"$nulls":3},{"$f":"HLOOKUP($T$11,[2]translation!$A$2:$C$52,49,0)","v":"Zgazowanie"},null,80,"%",{"$f":"R182/F75/(F81/100)","v":{"v":8.157695026315789,"d":"8"}},"[ m.p. ]",{"$f":"H81*F77","v":{"v":4078.8475131578944,"d":"4079"}},"[ zł / rok ]",{"$f":"$F$77/600-1","v":{"v":-0.16666666666666663,"d":"-16.67%"}},null,{"$f":"HLOOKUP($T$11,[2]translation!$A$2:$C$52,45,0)","v":"Granulat węglowy"},null,70,"%",{"$f":"R182/P75*3.6/P81*100","v":{"v":2361.8469409523814,"d":"2362"}},"[ kg ]",{"$f":"IF(V77=TRUE,2000+AA81/1000*P77,T82)","v":{"v":3776.5932585828577,"d":"3777"}},"[ zł / rok ]",{"$f":"P77/1799-1","v":{"v":-0.11117287381878826,"d":"-11.12%"}},null,null,{"$f":"R81","v":{"v":2361.8469409523814,"d":"2361.846941"}},{"$f":"IF(Y81<1500,Y81,1500)","v":1500},{"$f":"Y81-Z81","v":{"v":861.8469409523814,"d":"861.846941"}}]
[{"$nulls":3},"Pompa ciepła - solanka/woda",{"$nulls":9},"Pompa ciepła - powietrze/woda"]
[{"$nulls":3},2023,{"$f":"[2]Tauron2023!V69","v":{"v":1.2602707560453514,"d":"1.26"}},"[ zł / kWh ]",null,null,2023,{"$f":"H93*E94","v":{"v":4051.2872928779375,"d":"4051"}},"[ zł / rok ]",null,null,2023,{"$f":"[2]Tauron2023!AD69","v":{"v":1.2573629742923704,"d":"1.26"}},"[ zł / kWh ]",null,null,2023,{"$f":"R93*O94-V92","v":{"v":4492.850543102059,"d":"4493"}},"[ zł / rok ]"]
[]
[]
[{"$nulls":3},2023,{"$f":"[2]Tauron2023!AL71","v":{"v":1.0954217810222218,"d":"1.10"}},"[ zł / kWh ]",null,null,2023,{"$f":"L119","v":{"v":13720.098543878488,"d":"13720"}},"[ zł / rok ]",{"$f":"(H118+G118)*E119","v":{"v":13720.098543878488,"d":"13720"}}]
[{"$nulls":3},{"$f":"HLOOKUP($T$11,[2]translation!$A$2:$C$55,15,0)","v":"Operator Systemu Dystrybucyjnego"},null,null,"TAURON"]
[]
[{"$nulls":6},"Szacowane zużycie energii",{"$nulls":3},{"$f":"R135/(O135+P135)","v":{"v":1.0510104,"d":"1.05"}},"[ zł / kWh ]",null,"G11",null,{"$f":"Tauron!H13+Tauron!L13+Tauron!P13","v":2800},"[ kWh ]",{"$f":"Tauron!Q73","v":{"v":2942.8291200000003,"d":"2943"}},"[ zł / rok ]",{"$f":"IF(R135-R136>0,\"+\"&ROUND(R135-R136,0),R135-R136)","v":"+414"},{"$f":"IF(R135>R136,\"+\"&ROUND((R135-R136)/R136,3)*100&\"%\",\"-\"&ROUND((R135-R136)/R136,3)*100&\"%\")","v":"+16,4%"}]
[{"$nulls":10},{"$f":"R147/(P146+O146)","v":{"v":1.016248942768197,"d":"1.02"}},"[ zł / kWh ]",{"$nulls":4},2023,{"v":6476.791031855817,"d":"6477"},"[ zł / rok ]"]
[{"$nulls":4},"+",{"$nulls":5},{"$f":"R148/(O148+P148)","v":{"v":0.9993829955559989,"d":"1.00"}},"[ zł / kWh ]",null,"G12w",{"$f":"Tauron!I17+Tauron!M17+Tauron!Q17+Tauron!AG17+Tauron!AK17+Tauron!AO17","v":{"v":2549.2930951400363,"d":"2549"}},{"$f":"Tauron!J17+Tauron!N17+Tauron!R17+Tauron!AH17+Tauron!AL17+Tauron!AP17","v":{"v":3823.939642710054,"d":"3824"}},"[ kWh ]",{"$f":"R139+T99","v":{"v":6369.300424928183,"d":"6369"}},"[ zł / rok ]",{"$f":"IF(R148-R149>0,\"+\"&ROUND(R148-R149,0),R148-R149)","v":"+42"},{"$f":"IF(R148>R149,\"+\"&ROUND((R148-R149)/R149,3)*100&\"%\",\"-\"&ROUND((R148-R149)/R149,3)*100&\"%\")","v":"+0,7%"}]
[{"$nulls":10},{"$f":"R156/(P155+O155)","v":{"v":1.000190683011467,"d":"1.00"}},"[ zł / kWh ]",{"$nulls":4},2023,{"$f":"R138+J97","v":{"v":6015.763485206108,"d":"6016"}},"[ zł / rok ]"]
[{"$nulls":3},"Informacja Urzędu Regulacji Energetyki 15.12.2024"]
[]
[{"$nulls":6},"Zapotrzebowanie na energię do ogrzewania budynku",{"$nulls":5},{"$f":"J16*J19","v":9800},"[kWh]"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$nulls":20},"Autor:","PanD, 2024/03"]

{"sheet":"Zmiany","index":5,"n_rows":123,"n_cols":19,"rows_kept":69,"cut":true,"merged":[[2,12,3,12],[2,13,3,14],[2,15,3,16],[7,2,8,14],[10,2,11,9],[15,2,15,3],[15,5,15,6],[15,17,15,18],[18,2,18,3],[21,2,21,3],[24,2,24,3],[29,2,29,3],[32,2,32,3],[36,2,36,3],[39,2,39,3],[42,2,42,3],[45,5,46,16],[49,2,49,3],[53,2,53,3],[59,2,59,3],[63,2,63,3],[66,2,66,3],[71,2,71,3],[74,2,74,3],[77,2,77,3],[80,2,80,3],[83,2,83,3],[87,2,87,3],[90,2,90,3],[95,2,95,3],[99,2,99,3],[105,2,105,3],[108,2,108,3],[112,2,112,3],[117,2,117,3],[120,2,120,3]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[{"$nulls":12},"Data:   ",{"$f":"TODAY()","v":"2024-06-24"},null,{"$f":"Obliczenia!P3","v":"wersja 24/06/30"}]
[]
[]
[]
[]
[null,null,"Program doborowy pomp ciepła powietrze/woda"]
[]
[]
[null,null,"Raport wprowadzonych zmian"]
[]
[]
[]
[]
[null,null,"Termin zmiany",null,null,"Komentarz",{"$nulls":11},"Wskaźnik"]
[]
[]
[null,null,"2024-06-24",null,null,"Usunięto błąd z wyborem Viocal x5x-A 4-8 kW",{"$nulls":11},{"$f":"IF(S19=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[null,null,"2024-06-17",null,null,"Usunięto błąd z wyborem Viocal 100-A",{"$nulls":11},{"$f":"IF(S22=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[null,null,"2024-04-30",null,null,"Aktualizacja kosztów paliw i energii wg taryfikatorów dostawców.",{"$nulls":11},{"$f":"IF(S25=\"istotna\",1,0.1)","v":1},"istotna"]
[{"$nulls":5},"Uwzględniono zapowiedzi wprowadzenia mrożenia energii elektrycznej do kwoty 500 zł netto bez limitu zużycia"]
[{"$nulls":5},"Wprowadzono dwie nowe moce Vitocal 25x-A A16 i A19",{"$nulls":11},{"$f":"IF(S27=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[null,null,"2024-03-29",null,null,"Aktualizacja kosztów paliw i energii wg taryfikatorów i cenników 2024",{"$nulls":11},{"$f":"IF(S30=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[null,null,"2023-10-23",null,null,"Skorygowano dane dotyczące mocy akustycznej pomp ciepła",{"$nulls":11},{"$f":"IF(S33=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[null,null,"2023-06-29",null,null,"Dodano dodatkowe modele pomp ciepła serii Vitocal 100-A AWO(-M)-AC-AF",{"$nulls":11},{"$f":"IF(S40=\"istotna\",1,0.1)","v":1},"istotna"]
[{"$nulls":5},"Aktualizacja ceny RCEm - obecnie szacowanie wartości średniej na bazie danych od stycznia do czerwca 2023 roku",{"$nulls":11},{"$f":"IF(S44=\"istotna\",1,0.1)","v":0.1},"informacyjna"]
[]
[]
[{"$nulls":5},"Aktualizacja ceny RCEm - obecnie szacowanie wartości średniej na bazie danych ze stycznia i lutego 2023 roku",{"$nulls":11},{"$f":"IF(S51=\"istotna\",1,0.1)","v":0.1},"informacyjna"]
[null,null,"2022-11-09",null,null,"Zaktualizowano ceny poszczególnych składników energii elektrycznej",{"$nulls":11},{"$f":"IF(S54=\"istotna\",1,0.1)","v":1},"istotna"]
[{"$nulls":5},"Dodano wykresy pomagające określić stopień autokonsumpcji w zależności od wielkości instalacji PV (samowystarczalność)",{"$nulls":11},{"$f":"IF(S57=\"istotna\",1,0.1)","v":0.1},"informacyjna"]
[null,null,"2022-09-26",null,null,"Dodano symulację rozliczenia prosumenckiego w ramach net-billing",{"$nulls":11},{"$f":"IF(S60=\"istotna\",1,0.1)","v":0.1},"informacyjna"]
[]
[]
[{"$nulls":5},"co ma wpływ na urealnienie szacowanej wartości SCOP"]
[]
[]
[]
[]
[]
[null,null,"2022-04-22",null,null,"Dodano zakładkę \"Zestawienie\" z zebranymi wynikami symulacji wszystkich pomp ciepła",{"$nulls":11},{"$f":"IF(S84=\"istotna\",1,0.1)","v":0.1},"informacyjna"]
[null,null,"2022-03-24",null,null,"Do oferty dodano pompę ciepła serii Vitocal 15x-A o oznaczeniu 151.A16",{"$nulls":11},{"$f":"IF(S88=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[{"$nulls":5},"Dodano skrócony bilans energetyczny budynku",{"$nulls":11},{"$f":"IF(S92=\"istotna\",1,0.1)","v":0.1},"informacyjna"]
[]
[]
[{"$nulls":5},"Dodano zakładkę \"Oferta\"",{"$nulls":11},{"$f":"IF(S101=\"istotna\",1,0.1)","v":0.1},"informacyjna"]
[]
[null,null,"2022-02-05",null,null,"Skorygowano oznaczenie pompy ciepła Vitocal 15x-A 151.A13 co umożliwia właściwe obliczanie kosztów dla tej pompy ciepła",{"$nulls":11},{"$f":"IF(S106=\"istotna\",1,0.1)","v":1},"istotna"]
[{"$nulls":5},"Zmieniono wartości zapotrzebowania energii Eu dla poszczególnych standardów wykonania budynku",{"$nulls":11},{"$f":"IF(S110=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[{"$nulls":5},"Uzupełniono obliczenia o bilans energii elektrycznej z instalacji PV",{"$nulls":11},{"$f":"IF(S114=\"istotna\",1,0.1)","v":0.1},"informacyjna"]
[]
[null,null,"2022-01-18",null,null,"Skorygowano obliczenia bilansu dla pomp ciepła Vitocal 15x-A i 25x-A A10 dla ogrzewania grzejnikowego 45/35.",{"$nulls":11},{"$f":"IF(S118=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[null,null,"2022-01-01",null,null,"Start"]
[]
[{"$nulls":17},{"$f":"Obliczenia!Q201","v":"Autor:"},{"$f":"Obliczenia!R201","v":"PanD, 2024"}]

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

{"sheet":"Bilans","index":7,"n_rows":8766,"n_cols":95,"rows_kept":69,"cut":true,"hidden":true,"merged":[[4,26,4,27],[4,34,4,35],[4,37,4,38],[4,43,4,44],[4,47,4,48],[4,51,4,52]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,"Klimaty chłodny?",null,false,null,"Różnica",null,-2,{"$nulls":32},"SCOP CO i CWU"]
[null,null,"Wybór",{"$nulls":32},"CO",{"$f":"BL25","v":10097.369896487071},"kWh","CWU",{"$f":"BL30","v":2586.9767441860554},"kWh",{"$f":"ROUND((AK2+AN2)/(AN3+AK3),2)","v":3.58}]
[null,null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":18},"Wybrany produkt",null,{"$f":"Obliczenia!D58","v":"Vitocal 2xx-S 201.E06"},{"$nulls":6},"Warunek mocy obliczeniowej",{"$nulls":5},{"$f":"AK2/AK7","v":2836.8415397211456},null,null,{"$f":"AN2/AN7","v":705.0953239916935}]
[null,null,"Zapotrzebowanie energii",null,null,{"$f":"Dane!E3","v":70},{"$nulls":3},{"$f":"Budynek!$D$4*(21-F7)*12/1000","v":27.40325},null,{"$f":"Budynek!$D$4*(21-F7)*12/1000","v":27.40325},{"$nulls":19},{"$f":"Budynek!D10","v":4.9}]
[{"$nulls":25},"Długość sezonu","VTS 35",null,"COP",{"$nulls":5},"Wybrany VTS",null,"COP","CWU",null,"COP",null,null,"Długość sezonu","VTS 55",null,"COP",null,"VTS 45",null,"COP",null,"VTS 70",null,"COP",{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30,{"$nulls":6},"Ceny","Vitocal 200-S AWB-M-E(-AC) 201.D04",{"$f":"'D04'!B25","v":31109},{"$f":"'Bilans-D04'!G7","v":3.0613297093123304},{"$f":"BX5/BY5","v":10161.924050640087},{"$f":"BZ5","v":10161.924050640087},{"$nulls":11},"ilość \"h\" poniżej"]
[null,null,{"$f":"Meteo!N1","v":"Kraków"},null,"Dzień","T średnia",null,"T zasilania",null,"E wymagana-dzień12h",null,"E wymagana-noc12h",null,"Suma E",null,"Suma E (<12 C)",null,"Suma E (<15 C)",null,"Energia CWU",{"$nulls":6},"EPC","E2ŹC",null,null,"D16",{"$f":"'D16'!B28","v":17.11},{"$f":"IF(AF6>=$AF$4,IF($C$3<>\"Grzejniki wysokotemperaturowe 70/55\",1,0),0)","v":1},null,"EPC","E2ŹC",null,"EPC","E2ŹC",{"$nulls":4},"Epc","E2ŹC",null,null,"Epc","E2ŹC",null,null,"Epc","E2ŹC",{"$nulls":4},{"$f":"'D16'!D38","v":4.9},{"$f":"'D16'!E38","v":4.2875000000000005},{"$f":"'D16'!F38","v":3.3075},{"$f":"'D16'!G38","v":2.205},{"$f":"'D16'!H38","v":1.5925000000000002},{"$f":"'D16'!I38","v":1.225},{"$f":"'D16'!J38","v":0.98},{"$f":"'D16'!K38","v":0.6125},{"$nulls":9},"Vitocal 200-S AWB-M-E(-AC) 201.D06",{"$f":"'D06'!B25","v":32980},{"$f":"'Bilans-D06'!G7","v":3.3035496970659226},{"$f":"BX6/BY6","v":9983.200806481429},{"$f":"BZ6","v":9983.200806481429},{"$nulls":11},"0stC","-5stC","-10stC","-15stC",{"$f":"BF22","v":-12.7}]
[2,{"$f":"HLOOKUP($C$6,meteo_pelne,A7,0)","v":2.1},{"$f":"IF($E$1=FALSE,B7,IF(B7<0,B7+$I$1,B7))","v":2.1},"I",1,{"$f":"AVERAGE(C7:C30)","v":2.358333333333333},null,{"$f":"F7*Budynek!$D$31+Budynek!$D$32","v":39.41041666666667},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F7)*12/1000","v":25.93325},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F7)*12/1000","v":21.52325},null,{"$f":"J7+L7","v":47.456500000000005},null,{"$f":"IF(F7=12,N7,IF(F7<12,N7,0))","v":47.456500000000005},{"$f":"IF(P7=0,\" \",P7)","v":47.456500000000005},{"$f":"IF(F7=15,N7,IF(F7<15,N7,0))","v":47.456500000000005},{"$f":"IF(R7=0,\" \",R7)","v":47.456500000000005},{"$f":"Dane!E4*(Dane!E7-10)*1/860*Dane!G4","v":7.116279069767442},{"$nulls":5},{"$f":"COUNT(Bilans!Q7:Q371)","v":198},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z7,\"błąd\"))))))))))))))))))))))))))))))))))))","v":47.456500000000005},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA7,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!F11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!F11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!F11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!F11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!F11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!F11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!F11,\"błąd\")))))))))))))))))))))))))))))))))))","v":3.851397733282403},null,"D13",{"$f":"'D13'!B28","v":16.71},1,null,{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AA7,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AR7,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",AZ7,AV7)))","v":47.456500000000005},{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AB7,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AS7,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",BA7,AW7)))","v":0},{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AC7,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AT7,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",BB7,AX7)))","v":3.5593704319063293},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BX373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BX373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BX373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BX373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BX373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BX373,\"błąd\")))))))))))))))))))))))))))))))))))","v":2586.9767441860554},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BY373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BY373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BY373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BY373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BY373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BY373,\"błąd\")))))))))))))))))))))))))))))))))))","v":10.465116279069768},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-D06'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!F19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!F19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!F19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!F19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!F19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!F19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!F19,\"błąd\")))))))))))))))))))))))))))))))))))","v":3.668974472189993},null,null,{"$f":"COUNT(Bilans!S7:S371)","v":232},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR7,\"błąd\")))))))))))))))))))))))))))))))))))","v":47.456500000000005},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS7,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!F15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!F15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!F15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!F15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!F15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!F15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!F15,\"błąd\")))))))))))))))))))))))))))))))))))","v":2.8477150798374415},null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ7,\"błąd\")))))))))))))))))))))))))))))))))))","v":47.456500000000005},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK7,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-D10'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!F28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!F28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!F28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!F28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!F28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!F28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!F28,\"błąd\")))))))))))))))))))))))))))))))))))","v":3.5593704319063293},null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK7,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL7,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!F32,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":20},"Vitocal 200-S AWB-M-E(-AC) 201.D08",{"$f":"'D08'!B25","v":34363},{"$f":"'Bilans-D08'!G7","v":3.493100757342369},9837.391586191792,9837.391586191792,{"$nulls":9},{"$f":"F7","v":2.358333333333333},{"$f":"_xlfn.SORTBY(wykres_temp,wykres_temp,1)","v":-11.7875},{"$f":"COUNTIFS(wym_temp2,\"<0\")","v":1868},{"$f":"COUNTIFS(wym_temp2,\"<-5\")","v":540},{"$f":"COUNTIFS(wym_temp2,\"<-10\")","v":108},{"$f":"COUNTIFS(wym_temp2,\"<-15\")","v":17},{"$f":"COUNTIFS(wym_temp2,\"<\"&BF22)","v":38}]
[3,1.7,{"$f":"IF($E$1=FALSE,B8,IF(B8<0,B8+$I$1,B8))","v":1.7},null,2,{"$f":"AVERAGE(C31:C54)","v":-0.7666666666666667},null,{"$f":"F8*Budynek!$D$31+Budynek!$D$32","v":40.19166666666667},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F8)*12/1000","v":30.527},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F8)*12/1000","v":26.117},null,{"$f":"J8+L8","v":56.644000000000005},null,{"$f":"IF(F8=12,N8,IF(F8<12,N8,0))","v":56.644000000000005},56.644000000000005,56.644000000000005,56.644000000000005,{"$f":"T7","v":7.116279069767442},{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z8,\"błąd\"))))))))))))))))))))))))))))))))))))","v":56.644000000000005},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA8,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"D10",{"$f":"'D10'!B28","v":15.95},1,null,{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AA8,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AR8,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",AZ8,AV8)))","v":56.644000000000005},{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AB8,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AS8,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",BA8,AW8)))","v":0},{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR8,\"błąd\")))))))))))))))))))))))))))))))))))","v":56.644000000000005},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS8,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ8,\"błąd\")))))))))))))))))))))))))))))))))))","v":56.644000000000005},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK8,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK8,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL8,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":3},"VTS35",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!N4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!N4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!N4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!N4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!N4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!N4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!N4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!N4,\"błąd\")))))))))))))))))))))))))))))))))))","v":3.9},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!O4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!O4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!O4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!O4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!O4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!O4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!O4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!O4,\"błąd\")))))))))))))))))))))))))))))))))))","v":4.24},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!P4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!P4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!P4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!P4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!P4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!P4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!P4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!P4,\"błąd\")))))))))))))))))))))))))))))))))))","v":5.5},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!Q4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!Q4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!Q4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!Q4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!Q4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!Q4,\"błąd\")))))))))))))))))))))))))))))))))))","v":6.15},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!R4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!R4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!R4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!R4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!R4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!R4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!R4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!R4,\"błąd\")))))))))))))))))))))))))))))))))))","v":7.5},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!S4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!S4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!S4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!S4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!S4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!S4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!S4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!S4,\"błąd\")))))))))))))))))))))))))))))))))))","v":8.25},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!T4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!T4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!T4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!T4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!T4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!T4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!T4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!T4,\"błąd\")))))))))))))))))))))))))))))))))))","v":8.536},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!U4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!U4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!U4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!U4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!U4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!U4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!U4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!U4,\"błąd\")))))))))))))))))))))))))))))))))))","v":8.965},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!V4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!V4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!V4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!V4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!V4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!V4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!V4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!V4,\"błąd\")))))))))))))))))))))))))))))))))))","v":9.68},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!W4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!W4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!W4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!W4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!W4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!W4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!W4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!W4,\"błąd\")))))))))))))))))))))))))))))))))))","v":11.38},{"$nulls":7},"Vitocal 200-S AWB-E(-AC) 201.D10",{"$f":"'D10'!B25","v":43220},{"$f":"'Bilans-D10'!G7","v":3.6288635780541716},11910.06469942167,11910.06469942167,{"$nulls":9},-0.7666666666666667,-11.687499999999998]
[4,1.2,1.2,null,3,{"$f":"AVERAGE(C55:C78)","v":-1.5583333333333333},null,{"$f":"F9*Budynek!$D$31+Budynek!$D$32","v":40.389583333333334},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F9)*12/1000","v":31.69075},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F9)*12/1000","v":27.28075},null,58.971500000000006,null,58.971500000000006,58.971500000000006,58.971500000000006,58.971500000000006,{"$f":"T8","v":7.116279069767442},{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z9,\"błąd\"))))))))))))))))))))))))))))))))))))","v":58.971500000000006},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA9,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"D08",{"$f":"'D08'!B29","v":13.620000000000001},1,null,58.971500000000006,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR9,\"błąd\")))))))))))))))))))))))))))))))))))","v":58.971500000000006},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS9,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ9,\"błąd\")))))))))))))))))))))))))))))))))))","v":58.971500000000006},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK9,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK9,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL9,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":21},"Vitocal 200-S AWB-E(-AC) 201.D13",{"$f":"'D13'!B25","v":51386},{"$f":"'Bilans-D13'!G7","v":3.525585898786887},14575.166078829996,14575.166078829996,null,null,"Emisja","CO2",{"$nulls":5},-1.5583333333333333,-10.608333333333336]
[5,0.8,0.8,null,4,{"$f":"AVERAGE(C79:C102)","v":-6.620833333333333},null,{"$f":"F10*Budynek!$D$31+Budynek!$D$32","v":41.655208333333334},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F10)*12/1000","v":39.132625},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F10)*12/1000","v":34.722625},null,73.85525,null,73.85525,73.85525,73.85525,73.85525,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z10,\"błąd\"))))))))))))))))))))))))))))))))))))","v":73.85525},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA10,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"D06",{"$f":"'D06'!B28","v":12.879999999999999},1,null,73.85525,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR10,\"błąd\")))))))))))))))))))))))))))))))))))","v":73.85525},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS10,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ10,\"błąd\")))))))))))))))))))))))))))))))))))","v":73.85525},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK10,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK10,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL10,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":3},"VTS55",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!N26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!N26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!N26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!N26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!N26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!N26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!N26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!N26,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":2.6427272727272726,"d":"2.64"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!O26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!O26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!O26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!O26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!O26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!O26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!O26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!O26,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":3.0109090909090908,"d":"3.01"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!P26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!P26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!P26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!P26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!P26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!P26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!P26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!P26,\"błąd\")))))))))))))))))))))))))))))))))))","v":4.42},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!Q26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!Q26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!Q26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!Q26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!Q26,\"błąd\")))))))))))))))))))))))))))))))))))","v":5.29},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!R26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!R26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!R26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!R26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!R26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!R26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!R26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!R26,\"błąd\")))))))))))))))))))))))))))))))))))","v":6.47},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!S26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!S26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!S26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!S26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!S26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!S26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!S26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!S26,\"błąd\")))))))))))))))))))))))))))))))))))","v":7.26},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!T26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!T26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!T26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!T26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!T26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!T26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!T26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!T26,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":7.776,"d":"7.78"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!U26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!U26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!U26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!U26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!U26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!U26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!U26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!U26,\"błąd\")))))))))))))))))))))))))))))))))))","v":8.55},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!V26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!V26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!V26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!V26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!V26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!V26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!V26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!V26,\"błąd\")))))))))))))))))))))))))))))))))))","v":9.84},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!W26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!W26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!W26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!W26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!W26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!W26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!W26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!W26,\"błąd\")))))))))))))))))))))))))))))))))))","v":11.08},{"$nulls":7},"Vitocal 200-S AWB-E(-AC) 201.D16",{"$f":"'D16'!B25","v":60225},{"$f":"'Bilans-D16'!G7","v":3.5283172200574393},17069.04346855172,17069.04346855172,null,null,"Węgiel kamienny, ciąg sztuczny",{"$nulls":3},329.41595441595445,"g/kWh",null,-6.620833333333333,-10.154166666666667]
[6,2,2,null,5,{"$f":"AVERAGE(C103:C126)","v":-5.933333333333334},null,{"$f":"F11*Budynek!$D$31+Budynek!$D$32","v":41.483333333333334},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F11)*12/1000","v":38.122},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F11)*12/1000","v":33.712},null,71.834,null,71.834,71.834,71.834,71.834,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z11,\"błąd\"))))))))))))))))))))))))))))))))))))","v":71.834},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA11,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"D04",{"$f":"'D04'!B28","v":11.620000000000001},1,null,71.834,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR11,\"błąd\")))))))))))))))))))))))))))))))))))","v":71.834},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS11,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ11,\"błąd\")))))))))))))))))))))))))))))))))))","v":71.834},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK11,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK11,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL11,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":3},"VTS45",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!N15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!N15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!N15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!N15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!N15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!N15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!N15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!N15,\"błąd\")))))))))))))))))))))))))))))))))))","v":3.23},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!O15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!O15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!O15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!O15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!O15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!O15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!O15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!O15,\"błąd\")))))))))))))))))))))))))))))))))))","v":3.68},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!P15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!P15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!P15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!P15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!P15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!P15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!P15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!P15,\"błąd\")))))))))))))))))))))))))))))))))))","v":4.83},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!Q15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!Q15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!Q15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!Q15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!Q15,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":5.4,"d":"5.40"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!R15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!R15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!R15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!R15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!R15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!R15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!R15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!R15,\"błąd\")))))))))))))))))))))))))))))))))))","v":6.89},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!S15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!S15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!S15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!S15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!S15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!S15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!S15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!S15,\"błąd\")))))))))))))))))))))))))))))))))))","v":7.69},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!T15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!T15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!T15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!T15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!T15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!T15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!T15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!T15,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":8.232000000000001,"d":"8.23"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!U15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!U15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!U15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!U15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!U15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!U15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!U15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!U15,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":9.045000000000002,"d":"9.05"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!V15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!V15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!V15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!V15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!V15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!V15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!V15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!V15,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":10.4,"d":"10.40"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!W15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!W15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!W15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!W15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!W15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!W15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!W15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!W15,\"błąd\")))))))))))))))))))))))))))))))))))","v":11.06},{"$nulls":14},"Energia elektryczna (Łęg Kraków)",{"$nulls":3},860.3999999931168,"g/kWh",null,-5.933333333333334,-9.470833333333331]
[7,3.1,3.1,null,6,{"$f":"AVERAGE(C127:C150)","v":-6.879166666666669},null,{"$f":"F12*Budynek!$D$31+Budynek!$D$32","v":41.719791666666666},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F12)*12/1000","v":39.512375},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F12)*12/1000","v":35.102375},null,74.61475,null,74.61475,74.61475,74.61475,74.61475,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z12,\"błąd\"))))))))))))))))))))))))))))))))))))","v":74.61475},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA12,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$nulls":6},74.61475,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR12,\"błąd\")))))))))))))))))))))))))))))))))))","v":74.61475},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS12,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ12,\"błąd\")))))))))))))))))))))))))))))))))))","v":74.61475},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK12,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK12,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL12,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":3},"VTS70",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!D54,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!E54,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!F54,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!G54,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!H54,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!I54,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!J54,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!K54,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!L54,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!M54,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":7},"Vitocal 100-S AWB-M-E(-AC) 101.B04",{"$f":"'B04'!B25","v":26907},{"$f":"'Bilans-B04'!G7","v":3.269121718718912},8230.651017345475,8230.651017345475,{"$nulls":9},-6.879166666666669,-8.741666666666667]
[8,4.3,4.3,null,7,{"$f":"AVERAGE(C151:C174)","v":-6.541666666666667},null,{"$f":"F13*Budynek!$D$31+Budynek!$D$32","v":41.635416666666664},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F13)*12/1000","v":39.01625},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F13)*12/1000","v":34.60625},null,73.6225,null,73.6225,73.6225,73.6225,73.6225,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z13,\"błąd\"))))))))))))))))))))))))))))))))))))","v":73.6225},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA13,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"A16",{"$f":"'A16'!B28","v":14.965266384000001},1,null,{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AA13,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AR13,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",AZ13,AV13)))","v":73.6225},0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR13,\"błąd\")))))))))))))))))))))))))))))))))))","v":73.6225},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS13,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ13,\"błąd\")))))))))))))))))))))))))))))))))))","v":73.6225},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK13,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK13,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL13,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":21},"Vitocal 100-S AWB-M-E(-AC) 101.B06",{"$f":"'B06'!B25","v":28000},{"$f":"'Bilans-B06'!G7","v":3.200233019053084},8749.36288492046,8749.36288492046,null,null,"Na budynek",{"$nulls":6},-6.541666666666667,-7.650000000000001]
[9,4.5,4.5,null,8,{"$f":"AVERAGE(C175:C198)","v":-3.6583333333333328},null,{"$f":"F14*Budynek!$D$31+Budynek!$D$32","v":40.91458333333333},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F14)*12/1000","v":34.77775},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F14)*12/1000","v":30.367749999999997},null,65.1455,null,65.1455,65.1455,65.1455,65.1455,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z14,\"błąd\"))))))))))))))))))))))))))))))))))))","v":65.1455},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA14,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"A14",{"$f":"'A14'!B28","v":14.649830032},1,null,65.1455,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR14,\"błąd\")))))))))))))))))))))))))))))))))))","v":65.1455},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS14,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ14,\"błąd\")))))))))))))))))))))))))))))))))))","v":65.1455},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK14,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK14,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL14,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":4},-20,-15,-7,2,7,10,12,15,20,30,{"$nulls":7},"Vitocal 100-S AWB-M-E(-AC) 101.B08",{"$f":"'B08'!B25","v":29055},{"$f":"'Bilans-B08'!G7","v":3.2007730061290793},9077.494700299994,9077.494700299994,null,null,"Węgiel kamienny, ciąg sztuczny",{"$nulls":3},{"$f":"(BL25+BL30+BL35)*CH10/1000","v":4181.8735310472875},"kg",null,-3.6583333333333328,-7.383333333333334]
[10,4.8,4.8,null,9,{"$f":"AVERAGE(C199:C222)","v":-6.004166666666666},null,{"$f":"F15*Budynek!$D$31+Budynek!$D$32","v":41.501041666666666},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F15)*12/1000","v":38.226125},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F15)*12/1000","v":33.816125},null,72.04225,null,72.04225,72.04225,72.04225,72.04225,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z15,\"błąd\"))))))))))))))))))))))))))))))))))))","v":72.04225},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA15,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"A12",{"$f":"'A12'!B28","v":13.852114960000002},1,null,72.04225,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR15,\"błąd\")))))))))))))))))))))))))))))))))))","v":72.04225},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS15,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ15,\"błąd\")))))))))))))))))))))))))))))))))))","v":72.04225},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK15,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK15,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL15,\"błąd\")))))))))))))","v":"błąd"},null,null,"Moc budynku",null,{"$f":"ROUND(BF6,2)","v":4.9},{"$f":"ROUND(BG6,2)","v":4.29},3.31,2.21,1.59,1.23,0.98,0.61,{"$nulls":9},"Vitocal 100-S AWB-E(-AC) 101.A12",{"$f":"'A12'!B25","v":35204},{"$f":"'Bilans-A12'!G7","v":3.008625013882162},11701.026162304861,11701.026162304861,null,null,"Energia elektryczna (Łęg Kraków)",{"$nulls":3},{"$f":"(BL27+BL32+BL35)*CH11/1000","v":3056.4866635605863},"kg",null,-6.004166666666666,-7.162499999999999]
[11,5,5,null,10,{"$f":"AVERAGE(C223:C246)","v":-0.41666666666666674},null,{"$f":"F16*Budynek!$D$31+Budynek!$D$32","v":40.104166666666664},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F16)*12/1000","v":30.012500000000003},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F16)*12/1000","v":25.602500000000003},null,55.61500000000001,null,55.61500000000001,55.61500000000001,55.61500000000001,55.61500000000001,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z16,\"błąd\"))))))))))))))))))))))))))))))))))))","v":55.61500000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA16,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"B08",{"$f":"'B08'!B28","v":10.629999999999999},1,null,55.61500000000001,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR16,\"błąd\")))))))))))))))))))))))))))))))))))","v":55.61500000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS16,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ16,\"błąd\")))))))))))))))))))))))))))))))))))","v":55.61500000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK16,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK16,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL16,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":21},"Vitocal 100-S AWB-E(-AC) 101.A14",{"$f":"'A14'!B25","v":36761},{"$f":"'Bilans-A14'!G7","v":3.0372493824718436},12103.385455323501,12103.385455323501,null,null,"Różnica",{"$nulls":3},{"$f":"(CH15-CH14)*(-1)","v":{"v":1125.3868674867012,"d":"1125"}},"kg",null,-0.41666666666666674,-7.020833333333335]
[12,5.1,5.1,null,11,{"$f":"AVERAGE(C247:C270)","v":-0.9583333333333334},null,{"$f":"F17*Budynek!$D$31+Budynek!$D$32","v":40.239583333333336},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F17)*12/1000","v":30.808749999999996},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F17)*12/1000","v":26.398749999999996},null,57.207499999999996,null,57.207499999999996,57.207499999999996,57.207499999999996,57.207499999999996,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z17,\"błąd\"))))))))))))))))))))))))))))))))))))","v":57.207499999999996},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA17,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"B06",{"$f":"'B06'!B28","v":8.11},{"$f":"IF(AF17>=$AF$4,IF($C$3<>\"Grzejniki wysokotemperaturowe 70/55\",1,0),0)","v":1},null,57.207499999999996,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR17,\"błąd\")))))))))))))))))))))))))))))))))))","v":57.207499999999996},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS17,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ17,\"błąd\")))))))))))))))))))))))))))))))))))","v":57.207499999999996},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK17,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK17,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL17,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":3},{"$f":"IF(C3=\"Grzejniki niskotemperaturowe 55/45\",\"Moc grzewcza pompy ciepła dla W55\",IF(C3=\"Ogrzewanie podłogowe\",\"Moc grzewcza pompy ciepła dla W35\",IF(C3=\"Grzejniki wysokotemperaturowe 70/55\",\"Moc grzewcza pompy ciepła dla W70\",\"Moc grzewcza pompy ciepła dla W45\")))","v":"Moc grzewcza pompy ciepła dla W45"},{"$f":"IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",ROUND(BF10,2),IF($C$3=\"Ogrzewanie podłogowe\",ROUND(BF8,2),IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",ROUND(BF12,2),ROUND(BF11,2))))","v":3.23},{"$f":"IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",ROUND(BG10,2),IF($C$3=\"Ogrzewanie podłogowe\",ROUND(BG8,2),IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",ROUND(BG12,2),ROUND(BG11,2))))","v":3.68},4.83,5.4,6.89,7.69,8.23,9.05,10.4,11.06,{"$nulls":7},"Vitocal 100-S AWB-E(-AC) 101.A16",{"$f":"'A16'!B25","v":37672},{"$f":"'Bilans-A16'!G7","v":2.9492067191016007},12773.604425896532,12773.604425896532,{"$nulls":9},-0.9583333333333334,-6.879166666666669]
[13,5.1,5.1,null,12,{"$f":"AVERAGE(C271:C294)","v":-1.1375000000000002},null,{"$f":"F18*Budynek!$D$31+Budynek!$D$32","v":40.284375},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F18)*12/1000","v":31.072125},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F18)*12/1000","v":26.662125},null,57.73425,null,57.73425,57.73425,57.73425,57.73425,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z18,\"błąd\"))))))))))))))))))))))))))))))))))))","v":57.73425},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA18,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"B04",{"$f":"'B04'!B28","v":8.7},{"$f":"IF(AF18>=$AF$4,IF($C$3<>\"Grzejniki wysokotemperaturowe 70/55\",1,0),0)","v":1},null,57.73425,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR18,\"błąd\")))))))))))))))))))))))))))))))))))","v":57.73425},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS18,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ18,\"błąd\")))))))))))))))))))))))))))))))))))","v":57.73425},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK18,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK18,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL18,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":28},"1 drzewo pochłania 7 kg CO2 rocznie",{"$nulls":3},{"$f":"(CH16/7)","v":{"v":160.76955249810018,"d":"161"}},"sztuk",null,-1.1375000000000002,-6.620833333333333]
[14,5.2,5.2,null,13,{"$f":"AVERAGE(C295:C318)","v":-1.6124999999999998},null,{"$f":"F19*Budynek!$D$31+Budynek!$D$32","v":40.403125},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F19)*12/1000","v":31.770375},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F19)*12/1000","v":27.360375},null,59.130750000000006,null,59.130750000000006,59.130750000000006,59.130750000000006,59.130750000000006,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z19,\"błąd\"))))))))))))))))))))))))))))))))))))","v":59.130750000000006},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA19,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$nulls":6},59.130750000000006,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR19,\"błąd\")))))))))))))))))))))))))))))))))))","v":59.130750000000006},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS19,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ19,\"błąd\")))))))))))))))))))))))))))))))))))","v":59.130750000000006},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK19,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK19,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL19,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":3},{"$f":"Obliczenia!AA13","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":31},-1.6124999999999998,-6.541666666666667]
[15,4.7,4.7,null,14,{"$f":"AVERAGE(C319:C342)","v":-4.679166666666667},null,{"$f":"F20*Budynek!$D$31+Budynek!$D$32","v":41.16979166666667},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F20)*12/1000","v":36.278375},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F20)*12/1000","v":31.868375},null,68.14675,null,68.14675,68.14675,68.14675,68.14675,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z20,\"błąd\"))))))))))))))))))))))))))))))))))))","v":68.14675},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA20,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$nulls":6},68.14675,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR20,\"błąd\")))))))))))))))))))))))))))))))))))","v":68.14675},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS20,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ20,\"błąd\")))))))))))))))))))))))))))))))))))","v":68.14675},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK20,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK20,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL20,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":35},-4.679166666666667,-6.4125000000000005]
[16,4.3,4.3,null,15,{"$f":"AVERAGE(C343:C366)","v":-7.650000000000001},null,{"$f":"F21*Budynek!$D$31+Budynek!$D$32","v":41.9125},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F21)*12/1000","v":40.645500000000006},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F21)*12/1000","v":36.23550000000001},null,76.88100000000001,null,76.88100000000001,76.88100000000001,76.88100000000001,76.88100000000001,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z21,\"błąd\"))))))))))))))))))))))))))))))))))))","v":76.88100000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA21,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$nulls":6},76.88100000000001,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR21,\"błąd\")))))))))))))))))))))))))))))))))))","v":76.88100000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS21,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ21,\"błąd\")))))))))))))))))))))))))))))))))))","v":76.88100000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK21,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK21,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL21,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":4},"Punkt biwalentny",{"$nulls":30},-7.650000000000001,-6.054166666666666]
[17,3.8,3.8,null,16,{"$f":"AVERAGE(C367:C390)","v":0.5708333333333332},null,{"$f":"F22*Budynek!$D$31+Budynek!$D$32","v":39.85729166666667},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F22)*12/1000","v":28.560875},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F22)*12/1000","v":24.150875},null,52.711749999999995,null,52.711749999999995,52.711749999999995,52.711749999999995,52.711749999999995,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z22,\"błąd\"))))))))))))))))))))))))))))))))))))","v":52.711749999999995},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA22,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A04",{"$f":"'151.A04'!B27","v":10.24},{"$f":"IF(AF22>=$AF$4,1,0)","v":1},null,52.711749999999995,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR22,\"błąd\")))))))))))))))))))))))))))))))))))","v":52.711749999999995},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS22,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ22,\"błąd\")))))))))))))))))))))))))))))))))))","v":52.711749999999995},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK22,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK22,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL22,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":4},{"$f":"IF(Obliczenia!D58=\"Vitocal 2xx-S 201.E06\",'E06'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.E08\",'E08'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.E10\",'E10'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.B04\",'B04'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.B06\",'B06'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.B08\",'B08'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.A12\",'A12'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.A14\",'A14'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.A16\",'A16'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D04\",'D04'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D06\",'D06'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D08\",'D08'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D10\",'D10'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D13\",'D13'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D16\",'D16'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A10\",'151.A10'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A13\",'151.A13'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A16\",'151.A16'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A10\",'251.A10'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A13\",'251.A13'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A08\",'151.A08'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A06\",'151.A06'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A04\",'151.A04'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A04\",'251.A04'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A06\",'251.A06'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A08\",'251.A08'!E44,IF(Obliczenia!D58=\"Vitocal 100-A 101.B06\",'AWO-B06'!E44,IF(Obliczenia!D58=\"Vitocal 100-A 101.B08\",'AWO-B08'!E44,IF(Obliczenia!D58=\"Vitocal 100-A 101.A10\",'AWO-A10'!E44,IF(Obliczenia!D58=\"Vitocal 100-A 101.A12\",'AWO-A12'!E44,IF(Obliczenia!D58=\"Vitocal 100-A 101.A14\",'AWO-A14'!E44,IF(Obliczenia!D58=\"Vitocal 100-A 101.A16\",'AWO-A16'!E44,IF(Obliczenia!D58=\"Vitocal 100-A 101.A18\",'AWO-A18'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A16\",'251.A16'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A19\",'251.A19'!E44,\"błąd\")))))))))))))))))))))))))))))))))))","v":-12.7},{"$nulls":30},0.5708333333333332,-6.0125]
[18,2.7,2.7,null,17,{"$f":"AVERAGE(C391:C414)","v":-2.5208333333333335},null,{"$f":"F23*Budynek!$D$31+Budynek!$D$32","v":40.630208333333336},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F23)*12/1000","v":33.105625},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F23)*12/1000","v":28.695624999999996},null,61.801249999999996,null,61.801249999999996,61.801249999999996,61.801249999999996,61.801249999999996,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z23,\"błąd\"))))))))))))))))))))))))))))))))))))","v":61.801249999999996},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA23,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A06",{"$f":"'151.A06'!B27","v":11.370000000000001},{"$f":"IF(AF23>=$AF$4,1,0)","v":1},null,61.801249999999996,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR23,\"błąd\")))))))))))))))))))))))))))))))))))","v":61.801249999999996},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS23,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ23,\"błąd\")))))))))))))))))))))))))))))))))))","v":61.801249999999996},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK23,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK23,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL23,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":35},-2.5208333333333335,-6.004166666666666]
[19,1.5,1.5,null,18,{"$f":"AVERAGE(C415:C438)","v":-7.162499999999999},null,{"$f":"F24*Budynek!$D$31+Budynek!$D$32","v":41.790625},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F24)*12/1000","v":39.92887499999999},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F24)*12/1000","v":35.518874999999994},null,75.44774999999998,null,75.44774999999998,75.44774999999998,75.44774999999998,75.44774999999998,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z24,\"błąd\"))))))))))))))))))))))))))))))))))))","v":75.44774999999998},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA24,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A08",{"$f":"'151.A08'!B27","v":11.78},{"$f":"IF(AF24>=$AF$4,1,0)","v":1},null,75.44774999999998,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR24,\"błąd\")))))))))))))))))))))))))))))))))))","v":75.44774999999998},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS24,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ24,\"błąd\")))))))))))))))))))))))))))))))))))","v":75.44774999999998},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK24,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK24,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL24,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":35},-7.162499999999999,-5.933333333333334]
[20,0.4,0.4,null,19,{"$f":"AVERAGE(C439:C462)","v":-5.270833333333333},null,{"$f":"F25*Budynek!$D$31+Budynek!$D$32","v":41.317708333333336},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F25)*12/1000","v":37.148125},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F25)*12/1000","v":32.738125},null,69.88624999999999,null,69.88624999999999,69.88624999999999,69.88624999999999,69.88624999999999,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z25,\"błąd\"))))))))))))))))))))))))))))))))))))","v":69.88624999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA25,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A10",{"$f":"'151.A10'!B28","v":14.32},{"$f":"IF(AF25>=$AF$4,1,0)","v":1},null,69.88624999999999,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR25,\"błąd\")))))))))))))))))))))))))))))))))))","v":69.88624999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS25,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ25,\"błąd\")))))))))))))))))))))))))))))))))))","v":69.88624999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK25,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK25,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL25,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":3},"SCOP PC",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!G4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!G4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!G4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!G4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!G4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!G4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!G4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!G4,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":3.582812408785126,"d":"3.58"}},null,"Energia CO budynku",{"$nulls":3},{"$f":"Q375","v":10097.369896487071},"kWh",{"$f":"(BL25-BL26)/BL37","v":{"v":0.22346464004616495,"d":"22%"}},{"$nulls":22},-5.270833333333333,-5.854166666666668]
[21,-0.1,-0.1,null,20,{"$f":"AVERAGE(C463:C486)","v":-7.383333333333334},null,{"$f":"F26*Budynek!$D$31+Budynek!$D$32","v":41.84583333333333},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F26)*12/1000","v":40.2535},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F26)*12/1000","v":35.8435},null,76.09700000000001,null,76.09700000000001,76.09700000000001,76.09700000000001,76.09700000000001,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z26,\"błąd\"))))))))))))))))))))))))))))))))))))","v":76.09700000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA26,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A13",{"$f":"'151.A13'!B28","v":15.32},{"$f":"IF(AF26>=$AF$4,1,0)","v":1},null,76.09700000000001,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR26,\"błąd\")))))))))))))))))))))))))))))))))))","v":76.09700000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS26,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ26,\"błąd\")))))))))))))))))))))))))))))))))))","v":76.09700000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK26,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK26,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL26,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":3},"Udział PC",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!G5,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!G5,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!G5,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!G5,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!G5,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!G5,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!G5,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!G5,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":0.9979936137447378,"d":"1.00"}},null,"Energia na CO ze środowiska",{"$nulls":3},{"$f":"BL25-BL25/AK7","v":7260.528356765925},"kWh",{"$f":"BL26/BL37","v":{"v":0.5719287923107457,"d":"57%"}},{"$nulls":22},-7.383333333333334,-5.270833333333333]
[22,-0.7,-0.7,null,21,{"$f":"AVERAGE(C487:C510)","v":-4.954166666666667},null,{"$f":"F27*Budynek!$D$31+Budynek!$D$32","v":41.23854166666667},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F27)*12/1000","v":36.682625},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F27)*12/1000","v":32.272625},null,68.95525,null,68.95525,68.95525,68.95525,68.95525,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z27,\"błąd\"))))))))))))))))))))))))))))))))))))","v":68.95525},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA27,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A04",{"$f":"'251.A04'!B28","v":10.39},1,null,68.95525,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR27,\"błąd\")))))))))))))))))))))))))))))))))))","v":68.95525},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS27,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ27,\"błąd\")))))))))))))))))))))))))))))))))))","v":68.95525},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK27,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK27,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL27,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":3},"Udział grzałki",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!G6,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!G6,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!G6,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!G6,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!G6,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!G6,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!G6,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!G6,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":2.0063862552621714E-3,"d":"0.00"}},null,"Energia na CO z sieci",{"$nulls":3},{"$f":"BL25/AK7","v":2836.8415397211456},"kWh",{"$f":"BL27/BL37","v":{"v":0.22346464004616495,"d":"22%"}},{"$nulls":22},-4.954166666666667,-4.954166666666667]
[23,-1.2,-1.2,null,22,{"$f":"AVERAGE(C511:C534)","v":-1.170833333333333},null,{"$f":"F28*Budynek!$D$31+Budynek!$D$32","v":40.29270833333333},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F28)*12/1000","v":31.121125},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F28)*12/1000","v":26.711125},null,57.83225,null,57.83225,57.83225,57.83225,57.83225,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z28,\"błąd\"))))))))))))))))))))))))))))))))))))","v":57.83225},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA28,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A06",{"$f":"'251.A06'!B28","v":11.57},1,null,57.83225,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR28,\"błąd\")))))))))))))))))))))))))))))))))))","v":57.83225},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS28,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ28,\"błąd\")))))))))))))))))))))))))))))))))))","v":57.83225},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK28,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK28,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL28,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":3},"SCOP Instalacji",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!G7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!G7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!G7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!G7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!G7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!G7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!G7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!G7,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":3.5836776141489937,"d":"3.58"}},null,"energia na grzałkę",{"$nulls":3},{"$f":"AJ373","v":0},"kWh",{"$nulls":23},-1.170833333333333,-4.925000000000001]
[24,-1.6,-1.6,null,23,{"$f":"AVERAGE(C535:C558)","v":6.520833333333333},null,{"$f":"F29*Budynek!$D$31+Budynek!$D$32","v":38.369791666666664},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F29)*12/1000","v":19.814375},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F29)*12/1000","v":15.404375},null,35.21875,null,35.21875,35.21875,35.21875,35.21875,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z29,\"błąd\"))))))))))))))))))))))))))))))))))))","v":35.21875},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA29,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A08",{"$f":"'251.A08'!B28","v":12.23},1,null,35.21875,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR29,\"błąd\")))))))))))))))))))))))))))))))))))","v":35.21875},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS29,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ29,\"błąd\")))))))))))))))))))))))))))))))))))","v":35.21875},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK29,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK29,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL29,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":35},6.520833333333333,-4.875000000000001]
[25,-2.1,-2.1,null,24,{"$f":"AVERAGE(C559:C582)","v":3.9875000000000003},null,{"$f":"F30*Budynek!$D$31+Budynek!$D$32","v":39.003125},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F30)*12/1000","v":23.538375},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F30)*12/1000","v":19.128375},null,42.66674999999999,null,42.66674999999999,42.66674999999999,42.66674999999999,42.66674999999999,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z30,\"błąd\"))))))))))))))))))))))))))))))))))))","v":42.66674999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA30,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A10",{"$f":"'251.A10'!B28","v":14.32},{"$f":"IF(AF30>=$AF$4,1,0)","v":1},null,42.66674999999999,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR30,\"błąd\")))))))))))))))))))))))))))))))))))","v":42.66674999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS30,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ30,\"błąd\")))))))))))))))))))))))))))))))))))","v":42.66674999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK30,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK30,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL30,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":6},"Energia CWU budynku",{"$nulls":3},{"$f":"AL7","v":2586.9767441860554},"kWh",{"$f":"(BL30-BL31)/BL37","v":{"v":0.055542007041227255,"d":"6%"}},{"$nulls":22},3.9875000000000003,-4.845833333333334]
[26,-2.5,-2.5,null,25,{"$f":"AVERAGE(C583:C606)","v":2.9250000000000007},null,{"$f":"F31*Budynek!$D$31+Budynek!$D$32","v":39.26875},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F31)*12/1000","v":25.10025},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F31)*12/1000","v":20.69025},null,45.790499999999994,null,45.790499999999994,45.790499999999994,45.790499999999994,45.790499999999994,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z31,\"błąd\"))))))))))))))))))))))))))))))))))))","v":45.790499999999994},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA31,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A13",{"$f":"'251.A13'!B28","v":15.32},{"$f":"IF(AF31>=$AF$4,1,0)","v":1},null,45.790499999999994,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR31,\"błąd\")))))))))))))))))))))))))))))))))))","v":45.790499999999994},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS31,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ31,\"błąd\")))))))))))))))))))))))))))))))))))","v":45.790499999999994},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK31,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK31,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL31,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":6},"Energia na CWU ze środowiska",{"$nulls":3},{"$f":"BL30-BL30/AN7","v":1881.881420194362},"kWh",{"$f":"BL31/BL37","v":{"v":0.14824019892723236,"d":"15%"}},{"$nulls":22},2.9250000000000007,-4.845833333333334]
[289,-1.3,-1.3,null,15,{"$f":"AVERAGE(C6895:C6918)","v":13.491666666666667},null,{"$f":"F294*Budynek!$D$31+Budynek!$D$32","v":36.62708333333333},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F294)*12/1000","v":9.56725},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F294)*12/1000","v":5.1572499999999994},null,14.724499999999999,null,0," ",14.724499999999999,14.724499999999999,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z294,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA294,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$nulls":6},0,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR294,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS294,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ294,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK294,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK294,\"błąd\")))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL294,\"błąd\")))))))))))))","v":"błąd"},{"$nulls":35},13.491666666666667,15.512499999999998]
[462,-9.9,-9.9]
[597,1.6,1.6]
[1041,-2,-2]
[1186,-3.5,-3.5]
[1484,5.9,5.9]
[1775,-0.2,-0.2]
[2063,0.2,0.2]
[2364,13.3,13.3]
[2642,5.5,5.5]
[3005,9.9,9.9]
[3371,20.2,20.2]
[3584,14.2,14.2]
[3925,16.4,16.4]
[4163,16.7,{"$f":"IF($E$1=FALSE,B4168,IF(B4168<0,B4168+$I$1,B4168))","v":16.7}]
[4514,12.2,12.2]
[4742,24.1,24.1]
[4822,13.9,13.9]
[5185,11.1,11.1]
[5411,22.2,22.2]
[5764,9.2,9.2]
[5981,11.9,11.9]
[6418,9.3,9.3]
[6706,12.4,12.4]
[7007,10.4,10.4]
[7285,7.5,7.5]
[7561,4.9,4.9]
[7864,1.4,1.4]
[8150,8.4,8.4]
[8443,2.4,2.4]
[8524,-5.5,-5.5]
[8755,3.5,3.5]
[8756,3.6,3.6]
[8757,3.8,3.8]
[8758,4.1,4.1]
[8759,4.3,4.3]
[8760,4.3,4.3]
[8761,4.2,4.2]

{"sheet":"AWO-B06","index":8,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-A AWO-M-AC-AF 101.B06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":5.68},{"$f":"E7*Dane!$E$26","v":5.74},{"$f":"F7*Dane!$E$26","v":5.94},{"$f":"G7*Dane!$E$26","v":6.14},{"$f":"H7*Dane!$E$26","v":6.13},{"$f":"I7*Dane!$E$26","v":6.43},{"$f":"S5*T3+S6","v":6.3919999999999995},{"$f":"$S$5*U3+$S$6","v":6.335},{"$f":"J7*Dane!$E$26","v":6.24},{"$f":"K7*Dane!$E$26","v":6.55}]
[null,"Q",null,5.68,5.74,5.94,6.14,6.13,6.43,6.24,6.55,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.012000000000000099},{"$f":"(P4-O4)/(P3-O3)","v":0.025000000000000022},{"$f":"(Q4-P4)/(Q3-P3)","v":0.022222222222222143},{"$f":"(R4-Q4)/(R3-Q3)","v":-1.9999999999999575E-3},{"$f":"(S4-R4)/(S3-R3)","v":0.09999999999999994},{"$f":"(V4-S4)/($V$3-$S$3)","v":-0.01899999999999995},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.03099999999999996}]
[null,"COP",null,2.28,2.46,2.82,3.89,4.9,5.74,6.64,8.4,null,"b=",{"$f":"N4-N5*$N$3","v":5.920000000000002},{"$f":"O4-O5*O3","v":6.115},{"$f":"P4-P5*P3","v":6.095555555555555},{"$f":"Q4-Q5*Q3","v":6.143999999999999},{"$f":"R4-R5*R3","v":5.430000000000001},{"$f":"S4-S5*$S$3","v":6.619999999999999},null,null,{"$f":"V4-V5*V3","v":5.620000000000001}]
[{"$nulls":3},{"$f":"D5","v":5.68},5.74,5.94,6.14,6.13,6.43,{"$f":"I7/I5*J5","v":6.24},{"$f":"J7/J5*K5","v":6.55},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":5.68},5.74,5.94,6.14,6.13,6.43,{"$f":"T4","v":6.3919999999999995},{"$f":"U4","v":6.335},{"$f":"V5*V3+V6","v":6.24},{"$f":"W4","v":6.55}]
[null,"Q",null,{"$f":"D5*35/45","v":{"v":4.417777777777777,"d":"4.42"}},5.79,5.79,6.14,5.97,6.24,6.07,6.37,null,"COP",{"$f":"D6","v":2.28},2.46,2.82,3.89,4.9,5.74,{"$f":"T3*S10+S11","v":5.92},{"$f":"U3*S10+S11","v":6.1899999999999995},{"$f":"J6","v":6.64},{"$f":"K6","v":8.4}]
[null,"COP",null,{"$f":"D6*35/45","v":{"v":1.7733333333333332,"d":"1.77"}},2.12,2.42,3.18,3.78,4.3,4.82,5.79,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.03600000000000003},{"$f":"(P9-O9)/(P3-O3)","v":0.044999999999999984},{"$f":"(Q9-P9)/(Q3-P3)","v":0.11888888888888892},{"$f":"(R9-Q9)/(R3-Q3)","v":0.20200000000000004},{"$f":"(S9-R9)/(S3-R3)","v":0.27999999999999997},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.08999999999999994},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.17600000000000007}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.0000000000000004},{"$f":"O9-O10*O3","v":3.135},{"$f":"P9-P10*P3","v":3.652222222222222},{"$f":"Q9-Q10*Q3","v":3.486},{"$f":"R9-R10*R3","v":2.9400000000000004},{"$f":"S9-S10*$S$3","v":4.840000000000001},null,null,{"$f":"V9-V10*V3","v":3.1199999999999983}]
[null,"Q",null,{"$f":"D9*45/55","v":{"v":3.6145454545454543,"d":"3.61"}},{"$f":"E9*45/55","v":{"v":4.737272727272727,"d":"4.74"}},5.78,5.94,5.95,5.93,5.92,6.29,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.6443636363636362,"d":"1.64"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.965818181818182,"d":"1.97"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.256,"d":"2.26"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.928,"d":"2.93"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.436,"d":"3.44"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.8919999999999995,"d":"3.89"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":4.38},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.258,"d":"5.26"}},null,"COP=",{"$f":"N10*N3+N11","v":2.28},{"$f":"O10*O3+O11","v":2.46},2.8199999999999994,3.89,4.9,5.74,{"$f":"T9","v":5.92},{"$f":"U9","v":6.1899999999999995},6.64,{"$f":"W9","v":8.4}]
[{"$nulls":3},{"$f":"D12","v":{"v":3.6145454545454543,"d":"3.61"}},{"$f":"E12","v":{"v":4.737272727272727,"d":"4.74"}},5.78,5.94,5.95,5.93,5.92,6.29,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":{"v":1.450909090909091,"d":"1.45"}},{"$f":"E10*45/55","v":{"v":1.7345454545454546,"d":"1.73"}},2.01,2.55,2.92,3.28,3.72,4.46,null,"Q",{"$f":"D9*Dane!$E$26","v":4.417777777777777},{"$f":"E9*Dane!$E$26","v":5.79},{"$f":"F9*Dane!$E$26","v":5.79},{"$f":"G9*Dane!$E$26","v":6.14},{"$f":"H9*Dane!$E$26","v":5.97},{"$f":"I9*Dane!$E$26","v":6.24},{"$f":"S16*T14+S17","v":6.206},{"$f":"$S$16*U14+$S$17","v":6.155},{"$f":"J9*Dane!$E$26","v":6.07},{"$f":"K9*Dane!$E$26","v":6.37}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.27444444444444455},{"$f":"(P15-O15)/(P3-O3)","v":0},{"$f":"(Q15-P15)/(Q3-P3)","v":0.03888888888888885},{"$f":"(R15-Q15)/(R3-Q3)","v":-0.03399999999999999},{"$f":"(S15-R15)/(S3-R3)","v":0.09000000000000015},{"$f":"(V15-S15)/($V$3-$S$3)","v":-0.016999999999999994},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.02999999999999998}]
[null,"Napełnienie",{"$nulls":3},0.97,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":9.906666666666668},{"$f":"O15-O16*O3","v":5.79},{"$f":"P15-P16*P3","v":6.062222222222222},{"$f":"Q15-Q16*Q3","v":6.207999999999999},{"$f":"R15-R16*R3","v":5.339999999999999},{"$f":"S15-S16*$S$3","v":6.41},null,null,{"$f":"V15-V16*V14","v":5.470000000000001}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},64,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},64,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.417777777777777},{"$f":"O16*O14+O17","v":5.79},5.79,6.14,5.97,6.24,{"$f":"T15","v":6.206},{"$f":"U15","v":6.155},6.07,{"$f":"W15","v":6.37}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},64,{"$nulls":6},"COP",{"$f":"D10","v":1.7733333333333332},2.12,2.42,3.18,3.78,4.3,{"$f":"T14*S21+S22","v":4.404},{"$f":"U14*S21+S22","v":4.5600000000000005},{"$f":"J10","v":4.82},{"$f":"K10","v":5.79}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.06933333333333339},{"$f":"(P20-O20)/(P14-O14)","v":0.03749999999999998},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08444444444444447},{"$f":"(R20-Q20)/(R14-Q14)","v":0.11999999999999993},{"$f":"(S20-R20)/(S14-R14)","v":0.17333333333333334},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.052000000000000046},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.09699999999999998}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":3.160000000000001},{"$f":"O20-O21*O14","v":2.6824999999999997},{"$f":"P20-P21*P14","v":3.011111111111111},{"$f":"Q20-Q21*Q14","v":2.9400000000000004},{"$f":"R20-R21*R14","v":2.5666666666666664},{"$f":"S20-S21*$S$3","v":3.7799999999999994},null,null,{"$f":"V20-V21*V14","v":2.880000000000001}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,82 | 3,89 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.7733333333333334},{"$f":"O21*O14+O22","v":2.12},2.42,3.18,3.78,4.3,{"$f":"T20","v":4.404},{"$f":"U20","v":4.5600000000000005},4.82,{"$f":"W20","v":5.79}]
[null,28144,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":14.68},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":3.6145454545454543,"d":"3.61"}},{"$f":"E14*Dane!$E$26","v":{"v":4.737272727272727,"d":"4.74"}},{"$f":"F14*Dane!$E$26","v":5.78},{"$f":"G14*Dane!$E$26","v":5.94},{"$f":"H14*Dane!$E$26","v":5.95},{"$f":"I14*Dane!$E$26","v":5.93},{"$f":"S27*T25+S28","v":5.928},{"$f":"S27*U25+S28","v":5.925},{"$f":"J14*Dane!$E$26","v":5.92},{"$f":"K14*Dane!$E$26","v":6.29}]
[null,{"$f":"D14+9","v":{"v":12.614545454545453,"d":"12.61"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.2245454545454546},{"$f":"(P26-O26)/(P3-O3)","v":0.13034090909090912},{"$f":"(Q26-P26)/(Q3-P3)","v":0.017777777777777795},{"$f":"(R26-Q26)/(R3-Q3)","v":1.9999999999999575E-3},{"$f":"(S26-R26)/(S3-R3)","v":-0.006666666666666821},{"$f":"(V26-S26)/(V3-S3)","v":-9.9999999999997877E-4},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.03700000000000001}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":13.417777777777777},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":8.105454545454545},6.6923863636363645,5.904444444444445,5.936000000000001,5.996666666666668,5.9399999999999995,null,null,{"$f":"V26-V27*V25","v":5.18}]
[null,{"$f":"D9+9","v":{"v":13.417777777777777,"d":"13.42"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.6145454545454534},{"$f":"O27*O25+O28","v":4.737272727272728},5.78,5.94,5.95,5.93,{"$f":"T26","v":5.928},{"$f":"U26","v":5.925},5.92,{"$f":"W26","v":6.29}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.6443636363636362,"d":"1.64"}},{"v":1.965818181818182,"d":"1.97"},{"v":2.256,"d":"2.26"},{"v":2.928,"d":"2.93"},{"v":3.436,"d":"3.44"},{"v":3.8919999999999995,"d":"3.89"},{"$f":"T25*S32+S33","v":3.9895999999999994},{"$f":"U25*S32+S33","v":4.135999999999999},{"$f":"J13","v":4.38},{"$f":"K13","v":5.258}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.06429090909090913},{"$f":"(P31-O31)/(P25-O25)","v":0.036272727272727234},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07466666666666669},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1016},{"$f":"(S31-R31)/(S25-R25)","v":0.15199999999999983},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.048800000000000045},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.08780000000000002}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.930181818181819},{"$f":"O31-O32*O25","v":2.5099090909090904},{"$f":"P31-P32*P25","v":2.7786666666666666},{"$f":"Q31-Q32*Q25","v":2.7248},{"$f":"R31-R32*R25","v":2.372000000000001},{"$f":"S31-S32*$S$3","v":3.403999999999999},null,null,{"$f":"V31-V32*V25","v":2.6239999999999997}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.6443636363636362},{"$f":"O32*O25+O33","v":1.965818181818182},2.256,2.928,3.436,3.8919999999999995,{"$f":"T31","v":3.9895999999999994},{"$f":"U31","v":4.135999999999999},4.38,{"$f":"W31","v":5.258}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-18.785164450664798},-27.265306122448976,-22.382099827882964,-42.46327683615817,-13.599999999999984,-37.53554502369668,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-37.53554502369668},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-37.53554502369668},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-19.803278688524593},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-19.803278688524593}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-18.785164450664798},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-18.785164450664798},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-18.8}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"AWO-B08","index":9,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-A AWO-M-AC-AF 101.B08"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.31},{"$f":"E7*Dane!$E$26","v":6.4},{"$f":"F7*Dane!$E$26","v":6.53},{"$f":"G7*Dane!$E$26","v":6.82},{"$f":"H7*Dane!$E$26","v":7.81},{"$f":"I7*Dane!$E$26","v":8.13},{"$f":"S5*T3+S6","v":8.100000000000001},{"$f":"$S$5*U3+$S$6","v":8.055},{"$f":"J7*Dane!$E$26","v":7.98},{"$f":"K7*Dane!$E$26","v":8.34}]
[null,"Q",null,6.31,6.4,6.53,6.82,7.81,8.13,7.98,8.34,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.018000000000000148},{"$f":"(P4-O4)/(P3-O3)","v":0.016249999999999987},{"$f":"(Q4-P4)/(Q3-P3)","v":0.03222222222222223},{"$f":"(R4-Q4)/(R3-Q3)","v":0.19799999999999987},{"$f":"(S4-R4)/(S3-R3)","v":0.10666666666666706},{"$f":"(V4-S4)/($V$3-$S$3)","v":-0.015000000000000036},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.03599999999999994}]
[null,"COP",null,2.25,2.46,2.85,3.77,4.57,5.31,6.05,7.65,null,"b=",{"$f":"N4-N5*$N$3","v":6.670000000000003},{"$f":"O4-O5*O3","v":6.64375},{"$f":"P4-P5*P3","v":6.7555555555555555},{"$f":"Q4-Q5*Q3","v":6.424},{"$f":"R4-R5*R3","v":7.06333333333333},{"$f":"S4-S5*$S$3","v":8.280000000000001},null,null,{"$f":"V4-V5*V3","v":7.260000000000002}]
[{"$nulls":3},{"$f":"D5","v":6.31},6.4,6.53,6.82,7.81,8.13,{"$f":"I7/I5*J5","v":7.98},{"$f":"J7/J5*K5","v":8.34},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.31},6.4,6.53,6.82,7.81,8.13,{"$f":"T4","v":8.100000000000001},{"$f":"U4","v":8.055},{"$f":"V5*V3+V6","v":7.98},{"$f":"W4","v":8.34}]
[null,"Q",null,{"$f":"D5*35/45","v":{"v":4.907777777777778,"d":"4.91"}},6.33,6.5,6.79,7.71,7.98,7.79,8.14,null,"COP",{"$f":"D6","v":2.25},2.46,2.85,3.77,4.57,5.31,{"$f":"T3*S10+S11","v":5.458},{"$f":"U3*S10+S11","v":5.68},{"$f":"J6","v":6.05},{"$f":"K6","v":7.65}]
[null,"COP",null,{"$f":"D6*35/45","v":1.75},2.16,2.4,3.09,3.65,4.13,4.56,5.46,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.041999999999999996},{"$f":"(P9-O9)/(P3-O3)","v":0.048750000000000016},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10222222222222221},{"$f":"(R9-Q9)/(R3-Q3)","v":0.16000000000000006},{"$f":"(S9-R9)/(S3-R3)","v":0.24666666666666645},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.07400000000000002},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.16000000000000006}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.09},{"$f":"O9-O10*O3","v":3.19125},{"$f":"P9-P10*P3","v":3.5655555555555556},{"$f":"Q9-Q10*Q3","v":3.4499999999999997},{"$f":"R9-R10*R3","v":2.843333333333335},{"$f":"S9-S10*$S$3","v":4.569999999999999},null,null,{"$f":"V9-V10*V3","v":2.8499999999999988}]
[null,"Q",null,{"$f":"D9*45/55","v":{"v":4.015454545454546,"d":"4.02"}},{"$f":"E9*45/55","v":{"v":5.17909090909091,"d":"5.18"}},6.47,6.72,7.63,7.7,7.62,8.02,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.6227272727272728,"d":"1.62"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.0029090909090908,"d":"2.00"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.268,"d":"2.27"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.8659999999999997,"d":"2.87"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.354,"d":"3.35"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.774,"d":"3.77"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.152,"d":"4.15"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":4.92},null,"COP=",{"$f":"N10*N3+N11","v":2.25},{"$f":"O10*O3+O11","v":2.46},2.85,3.77,4.57,5.31,{"$f":"T9","v":5.458},{"$f":"U9","v":5.68},6.05,{"$f":"W9","v":7.65}]
[{"$nulls":3},{"$f":"D12","v":{"v":4.015454545454546,"d":"4.02"}},{"$f":"E12","v":{"v":5.17909090909091,"d":"5.18"}},6.47,6.72,7.63,{"v":7.7,"d":"7.70"},7.62,8.02,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":{"v":1.4318181818181819,"d":"1.43"}},{"$f":"E10*45/55","v":{"v":1.7672727272727273,"d":"1.77"}},2.07,2.53,2.91,3.24,3.54,4.11,null,"Q",{"$f":"D9*Dane!$E$26","v":4.907777777777778},{"$f":"E9*Dane!$E$26","v":6.33},{"$f":"F9*Dane!$E$26","v":6.5},{"$f":"G9*Dane!$E$26","v":6.79},{"$f":"H9*Dane!$E$26","v":7.71},{"$f":"I9*Dane!$E$26","v":7.98},{"$f":"S16*T14+S17","v":7.942000000000001},{"$f":"$S$16*U14+$S$17","v":7.885000000000002},{"$f":"J9*Dane!$E$26","v":7.79},{"$f":"K9*Dane!$E$26","v":8.14}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.2844444444444445},{"$f":"(P15-O15)/(P3-O3)","v":0.02124999999999999},{"$f":"(Q15-P15)/(Q3-P3)","v":0.03222222222222223},{"$f":"(R15-Q15)/(R3-Q3)","v":0.184},{"$f":"(S15-R15)/(S3-R3)","v":0.09000000000000015},{"$f":"(V15-S15)/($V$3-$S$3)","v":-0.019000000000000038},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.03500000000000005}]
[null,"Napełnienie",{"$nulls":3},0.97,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":10.596666666666668},{"$f":"O15-O16*O3","v":6.64875},{"$f":"P15-P16*P3","v":6.725555555555555},{"$f":"Q15-Q16*Q3","v":6.422},{"$f":"R15-R16*R3","v":7.079999999999999},{"$f":"S15-S16*$S$3","v":8.170000000000002},null,null,{"$f":"V15-V16*V14","v":7.089999999999999}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},64,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},64,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.907777777777778},{"$f":"O16*O14+O17","v":6.33},6.5,6.79,7.71,7.980000000000001,{"$f":"T15","v":7.942000000000001},{"$f":"U15","v":7.885000000000002},7.79,{"$f":"W15","v":8.14}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},64,{"$nulls":6},"COP",{"$f":"D10","v":1.75},2.16,2.4,3.09,3.65,4.13,{"$f":"T14*S21+S22","v":4.215999999999999},{"$f":"U14*S21+S22","v":4.345},{"$f":"J10","v":4.56},{"$f":"K10","v":5.46}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.08200000000000003},{"$f":"(P20-O20)/(P14-O14)","v":0.02999999999999997},{"$f":"(Q20-P20)/(Q14-P14)","v":0.07666666666666666},{"$f":"(R20-Q20)/(R14-Q14)","v":0.11200000000000002},{"$f":"(S20-R20)/(S14-R14)","v":0.16},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.04299999999999997},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.09000000000000004}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":3.3900000000000006},{"$f":"O20-O21*O14","v":2.61},{"$f":"P20-P21*P14","v":2.9366666666666665},{"$f":"Q20-Q21*Q14","v":2.8659999999999997},{"$f":"R20-R21*R14","v":2.53},{"$f":"S20-S21*$S$3","v":3.7},null,null,{"$f":"V20-V21*V14","v":2.759999999999999}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,85 | 3,77 | 4,57"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.75},{"$f":"O21*O14+O22","v":2.16},2.4,3.09,3.65,4.13,{"$f":"T20","v":4.215999999999999},{"$f":"U20","v":4.345},4.56,{"$f":"W20","v":5.46}]
[null,29027,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":15.309999999999999},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":4.015454545454546,"d":"4.02"}},{"$f":"E14*Dane!$E$26","v":{"v":5.17909090909091,"d":"5.18"}},{"$f":"F14*Dane!$E$26","v":6.47},{"$f":"G14*Dane!$E$26","v":6.72},{"$f":"H14*Dane!$E$26","v":7.63},{"$f":"I14*Dane!$E$26","v":{"v":7.7,"d":"7.70"}},{"$f":"S27*T25+S28","v":7.684},{"$f":"S27*U25+S28","v":7.66},{"$f":"J14*Dane!$E$26","v":7.62},{"$f":"K14*Dane!$E$26","v":8.02}]
[null,{"$f":"D14+9","v":{"v":13.015454545454546,"d":"13.02"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.2327272727272728},{"$f":"(P26-O26)/(P3-O3)","v":0.16136363636363626},{"$f":"(Q26-P26)/(Q3-P3)","v":0.027777777777777776},{"$f":"(R26-Q26)/(R3-Q3)","v":0.18200000000000002},{"$f":"(S26-R26)/(S3-R3)","v":0.023333333333333428},{"$f":"(V26-S26)/(V3-S3)","v":-0.008000000000000007},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.039999999999999945}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":13.907777777777778},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":8.670000000000002},7.599545454545454,6.664444444444444,6.356,7.466666666666666,7.78,null,null,{"$f":"V26-V27*V25","v":6.820000000000001}]
[null,{"$f":"D9+9","v":{"v":13.907777777777778,"d":"13.91"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":4.015454545454546},{"$f":"O27*O25+O28","v":5.17909090909091},6.47,6.72,7.63,7.7,{"$f":"T26","v":7.684},{"$f":"U26","v":7.66},7.62,{"$f":"W26","v":8.02}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.6227272727272728,"d":"1.62"}},{"v":2.0029090909090908,"d":"2.00"},{"v":2.268,"d":"2.27"},{"v":2.8659999999999997,"d":"2.87"},{"v":3.354,"d":"3.35"},{"v":3.774,"d":"3.77"},{"$f":"T25*S32+S33","v":3.8496},{"$f":"U25*S32+S33","v":3.963},{"$f":"J13","v":4.152},{"$f":"K13","v":4.92}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.0760363636363636},{"$f":"(P31-O31)/(P25-O25)","v":0.03313636363636363},{"$f":"(Q31-P31)/(Q25-P25)","v":0.06644444444444443},{"$f":"(R31-Q31)/(R25-Q25)","v":0.09760000000000009},{"$f":"(S31-R31)/(S25-R25)","v":0.13999999999999999},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.037800000000000014},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.07679999999999998}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":3.143454545454545},{"$f":"O31-O32*O25","v":2.4999545454545453},{"$f":"P31-P32*P25","v":2.7331111111111106},{"$f":"Q31-Q32*Q25","v":2.6707999999999994},{"$f":"R31-R32*R25","v":2.374},{"$f":"S31-S32*$S$3","v":3.396},null,null,{"$f":"V31-V32*V25","v":2.6160000000000005}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.622727272727273},{"$f":"O32*O25+O33","v":2.0029090909090908},2.268,2.8659999999999997,3.354,3.774,{"$f":"T31","v":3.8496},{"$f":"U31","v":3.963},4.152,{"$f":"W31","v":4.92}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-20.01911262798635},-29.208695652173912,-27.633752244165166,-12.95921696574225,-21.788235294117626,-55.26570048309181,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-55.26570048309181},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-55.26570048309181},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-29.46031746031744},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-29.46031746031744}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"AWO-A10","index":10,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-A AWO-M-AC-AF 101.A10"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":8.29},{"$f":"E7*Dane!$E$26","v":8.25},{"$f":"F7*Dane!$E$26","v":8.3},{"$f":"G7*Dane!$E$26","v":9.2},{"$f":"H7*Dane!$E$26","v":10.1},{"$f":"I7*Dane!$E$26","v":10.7},{"$f":"S5*T3+S6","v":10.68},{"$f":"$S$5*U3+$S$6","v":10.649999999999999},{"$f":"J7*Dane!$E$26","v":10.6},{"$f":"K7*Dane!$E$26","v":11}]
[null,"Q",null,8.29,8.25,8.3,9.2,10.1,10.7,10.6,11,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":-0.00799999999999983},{"$f":"(P4-O4)/(P3-O3)","v":0.006250000000000089},{"$f":"(Q4-P4)/(Q3-P3)","v":0.09999999999999984},{"$f":"(R4-Q4)/(R3-Q3)","v":0.18000000000000008},{"$f":"(S4-R4)/(S3-R3)","v":0.19999999999999987},{"$f":"(V4-S4)/($V$3-$S$3)","v":-0.009999999999999964},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.040000000000000036}]
[null,"COP",null,2.35,2.53,2.9,3.78,4.43,5.14,5.87,7.54,null,"b=",{"$f":"N4-N5*$N$3","v":8.130000000000003},{"$f":"O4-O5*O3","v":8.343750000000002},{"$f":"P4-P5*P3","v":9},{"$f":"Q4-Q5*Q3","v":8.84},{"$f":"R4-R5*R3","v":8.700000000000001},{"$f":"S4-S5*$S$3","v":10.799999999999999},null,null,{"$f":"V4-V5*V3","v":9.799999999999999}]
[{"$nulls":3},{"$f":"D5","v":8.29},8.25,8.3,9.2,10.1,10.7,{"$f":"I7/I5*J5","v":10.6},{"$f":"J7/J5*K5","v":11},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":8.29},8.25,8.3,9.2,10.1,10.7,{"$f":"T4","v":10.68},{"$f":"U4","v":10.649999999999999},{"$f":"V5*V3+V6","v":10.6},{"$f":"W4","v":11}]
[null,"Q",null,{"$f":"D5*35/45","v":{"v":6.447777777777778,"d":"6.45"}},8.33,8.23,9.41,9.76,10.5,10.3,10.7,null,"COP",{"$f":"D6","v":2.35},2.53,2.9,3.78,4.43,5.14,{"$f":"T3*S10+S11","v":5.286},{"$f":"U3*S10+S11","v":5.505},{"$f":"J6","v":5.87},{"$f":"K6","v":7.54}]
[null,"COP",null,{"$f":"D6*35/45","v":{"v":1.8277777777777777,"d":"1.83"}},2.17,2.44,3.03,3.48,3.9,4.37,5.3,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.03599999999999994},{"$f":"(P9-O9)/(P3-O3)","v":0.04625000000000001},{"$f":"(Q9-P9)/(Q3-P3)","v":0.09777777777777777},{"$f":"(R9-Q9)/(R3-Q3)","v":0.12999999999999998},{"$f":"(S9-R9)/(S3-R3)","v":0.23666666666666666},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.07300000000000004},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.16699999999999998}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.069999999999999},{"$f":"O9-O10*O3","v":3.22375},{"$f":"P9-P10*P3","v":3.5844444444444443},{"$f":"Q9-Q10*Q3","v":3.52},{"$f":"R9-R10*R3","v":2.773333333333333},{"$f":"S9-S10*$S$3","v":4.409999999999999},null,null,{"$f":"V9-V10*V3","v":2.5300000000000002}]
[null,"Q",null,{"$f":"D9*45/55","v":{"v":5.275454545454545,"d":"5.28"}},{"$f":"E9*45/55","v":{"v":6.815454545454545,"d":"6.82"}},8.26,9.01,9.73,10.2,10,10.4,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.6948484848484848,"d":"1.69"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.0121818181818183,"d":"2.01"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.2640000000000002,"d":"2.26"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.8099999999999996,"d":"2.81"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.2,"d":"3.20"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.5759999999999996,"d":"3.58"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":3.9859999999999998,"d":"3.99"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":4.792,"d":"4.79"}},null,"COP=",{"$f":"N10*N3+N11","v":2.35},{"$f":"O10*O3+O11","v":2.53},2.9,3.78,4.43,5.14,{"$f":"T9","v":5.286},{"$f":"U9","v":5.505},5.87,{"$f":"W9","v":7.54}]
[{"$nulls":3},{"$f":"D12","v":{"v":5.275454545454545,"d":"5.28"}},{"$f":"E12","v":{"v":6.815454545454545,"d":"6.82"}},8.26,9.01,9.73,{"v":10.2,"d":"10.20"},{"v":10,"d":"10.00"},{"v":10.4,"d":"10.40"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":{"v":1.4954545454545454,"d":"1.50"}},{"$f":"E10*45/55","v":{"v":1.7754545454545454,"d":"1.78"}},2,2.48,2.78,3.09,3.41,4.03,null,"Q",{"$f":"D9*Dane!$E$26","v":6.447777777777778},{"$f":"E9*Dane!$E$26","v":8.33},{"$f":"F9*Dane!$E$26","v":8.23},{"$f":"G9*Dane!$E$26","v":9.41},{"$f":"H9*Dane!$E$26","v":9.76},{"$f":"I9*Dane!$E$26","v":10.5},{"$f":"S16*T14+S17","v":10.46},{"$f":"$S$16*U14+$S$17","v":10.4},{"$f":"J9*Dane!$E$26","v":10.3},{"$f":"K9*Dane!$E$26","v":10.7}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.37644444444444447},{"$f":"(P15-O15)/(P3-O3)","v":-0.012499999999999956},{"$f":"(Q15-P15)/(Q3-P3)","v":0.13111111111111107},{"$f":"(R15-Q15)/(R3-Q3)","v":0.06999999999999992},{"$f":"(S15-R15)/(S3-R3)","v":0.24666666666666673},{"$f":"(V15-S15)/($V$3-$S$3)","v":-0.019999999999999928},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.039999999999999855}]
[null,"Napełnienie",{"$nulls":3},2.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":13.976666666666667},{"$f":"O15-O16*O3","v":8.1425},{"$f":"P15-P16*P3","v":9.147777777777778},{"$f":"Q15-Q16*Q3","v":9.27},{"$f":"R15-R16*R3","v":8.033333333333333},{"$f":"S15-S16*$S$3","v":10.7},null,null,{"$f":"V15-V16*V14","v":9.500000000000004}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},64,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},64,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":6.447777777777777},{"$f":"O16*O14+O17","v":8.33},8.23,9.41,9.76,10.5,{"$f":"T15","v":10.46},{"$f":"U15","v":10.4},10.3,{"$f":"W15","v":10.7}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},64,{"$nulls":6},"COP",{"$f":"D10","v":1.8277777777777777},2.17,2.44,3.03,3.48,3.9,{"$f":"T14*S21+S22","v":3.9939999999999998},{"$f":"U14*S21+S22","v":4.135},{"$f":"J10","v":4.37},{"$f":"K10","v":5.3}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.06844444444444445},{"$f":"(P20-O20)/(P14-O14)","v":0.03375},{"$f":"(Q20-P20)/(Q14-P14)","v":0.06555555555555553},{"$f":"(R20-Q20)/(R14-Q14)","v":0.09000000000000004},{"$f":"(S20-R20)/(S14-R14)","v":0.13999999999999999},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.04700000000000002},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.09299999999999997}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":3.1966666666666663},{"$f":"O20-O21*O14","v":2.67625},{"$f":"P20-P21*P14","v":2.8988888888888886},{"$f":"Q20-Q21*Q14","v":2.8499999999999996},{"$f":"R20-R21*R14","v":2.5},{"$f":"S20-S21*$S$3","v":3.4299999999999997},null,null,{"$f":"V20-V21*V14","v":2.5100000000000007}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,9 | 3,78 | 4,43"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.8277777777777775},{"$f":"O21*O14+O22","v":2.17},2.44,3.03,3.48,3.9,{"$f":"T20","v":3.9939999999999998},{"$f":"U20","v":4.135},4.37,{"$f":"W20","v":5.3}]
[null,31405,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":17.29},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":5.275454545454545,"d":"5.28"}},{"$f":"E14*Dane!$E$26","v":{"v":6.815454545454545,"d":"6.82"}},{"$f":"F14*Dane!$E$26","v":8.26},{"$f":"G14*Dane!$E$26","v":9.01},{"$f":"H14*Dane!$E$26","v":9.73},{"$f":"I14*Dane!$E$26","v":{"v":10.2,"d":"10.20"}},{"$f":"S27*T25+S28","v":10.16},{"$f":"S27*U25+S28","v":10.1},{"$f":"J14*Dane!$E$26","v":10},{"$f":"K14*Dane!$E$26","v":10.4}]
[null,{"$f":"D14+9","v":{"v":14.275454545454545,"d":"14.28"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.308},{"$f":"(P26-O26)/(P3-O3)","v":0.1805681818181818},{"$f":"(Q26-P26)/(Q3-P3)","v":0.08333333333333333},{"$f":"(R26-Q26)/(R3-Q3)","v":0.14400000000000013},{"$f":"(S26-R26)/(S3-R3)","v":0.1566666666666663},{"$f":"(V26-S26)/(V3-S3)","v":-0.019999999999999928},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.040000000000000036}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.447777777777777},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":11.435454545454546},9.523977272727272,8.843333333333334,8.722,8.633333333333336,10.399999999999999,null,null,{"$f":"V26-V27*V25","v":9.2}]
[null,{"$f":"D9+9","v":{"v":15.447777777777777,"d":"15.45"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":5.275454545454545},{"$f":"O27*O25+O28","v":6.815454545454545},8.26,9.01,9.73,10.2,{"$f":"T26","v":10.16},{"$f":"U26","v":10.1},10,{"$f":"W26","v":10.4}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.6948484848484848,"d":"1.69"}},{"v":2.0121818181818183,"d":"2.01"},{"v":2.2640000000000002,"d":"2.26"},{"v":2.8099999999999996,"d":"2.81"},{"v":3.2,"d":"3.20"},{"v":3.5759999999999996,"d":"3.58"},{"$f":"T25*S32+S33","v":3.6579999999999995},{"$f":"U25*S32+S33","v":3.7809999999999997},{"$f":"J13","v":3.9859999999999998},{"$f":"K13","v":4.792}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.0634666666666667},{"$f":"(P31-O31)/(P25-O25)","v":0.03147727272727274},{"$f":"(Q31-P31)/(Q25-P25)","v":0.0606666666666666},{"$f":"(R31-Q31)/(R25-Q25)","v":0.07800000000000011},{"$f":"(S31-R31)/(S25-R25)","v":0.12533333333333316},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.041000000000000016},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.0806}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.9641818181818187},{"$f":"O31-O32*O25","v":2.4843409090909097},{"$f":"P31-P32*P25","v":2.6886666666666663},{"$f":"Q31-Q32*Q25","v":2.6539999999999995},{"$f":"R31-R32*R25","v":2.322666666666668},{"$f":"S31-S32*$S$3","v":3.1659999999999995},null,null,{"$f":"V31-V32*V25","v":2.3739999999999997}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.6948484848484848},{"$f":"O32*O25+O33","v":2.0121818181818183},2.2640000000000002,2.8099999999999996,3.2,3.5759999999999996,{"$f":"T31","v":3.6579999999999995},{"$f":"U31","v":3.7809999999999997},3.9859999999999998,{"$f":"W31","v":4.792}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-23.102104442712392},-51.74999999999997,-26.409638554216873,-35.42857142857144,-15.124153498871328,-80.4878048780487,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-80.4878048780487},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-80.4878048780487},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-43.384615384615444},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-43.384615384615444}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"AWO-A12","index":11,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-A AWO-M-AC-AF 101.A12"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":9},{"$f":"E7*Dane!$E$26","v":8.9},{"$f":"F7*Dane!$E$26","v":8.9},{"$f":"G7*Dane!$E$26","v":10.3},{"$f":"H7*Dane!$E$26","v":11.8},{"$f":"I7*Dane!$E$26","v":12.3},{"$f":"S5*T3+S6","v":12},{"$f":"$S$5*U3+$S$6","v":11.55},{"$f":"J7*Dane!$E$26","v":10.8},{"$f":"K7*Dane!$E$26","v":11.1}]
[null,"Q",null,9,8.9,8.9,10.3,11.8,12.3,10.8,11.1,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":-0.019999999999999928},{"$f":"(P4-O4)/(P3-O3)","v":0},{"$f":"(Q4-P4)/(Q3-P3)","v":0.15555555555555559},{"$f":"(R4-Q4)/(R3-Q3)","v":0.3},{"$f":"(S4-R4)/(S3-R3)","v":0.16666666666666666},{"$f":"(V4-S4)/($V$3-$S$3)","v":-0.15},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.029999999999999895}]
[null,"COP",null,2.27,2.47,2.85,3.71,4.32,5.15,6.04,7.96,null,"b=",{"$f":"N4-N5*$N$3","v":8.600000000000001},{"$f":"O4-O5*O3","v":8.9},{"$f":"P4-P5*P3","v":9.988888888888889},{"$f":"Q4-Q5*Q3","v":9.700000000000001},{"$f":"R4-R5*R3","v":10.633333333333335},{"$f":"S4-S5*$S$3","v":13.8},null,null,{"$f":"V4-V5*V3","v":10.200000000000003}]
[{"$nulls":3},{"$f":"D5","v":9},8.9,8.9,10.3,11.8,12.3,{"$f":"I7/I5*J5","v":10.8},{"$f":"J7/J5*K5","v":11.1},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":9},8.9,8.9,10.3,11.8,12.3,{"$f":"T4","v":12},{"$f":"U4","v":11.55},{"$f":"V5*V3+V6","v":10.8},{"$f":"W4","v":11.1}]
[null,"Q",null,{"$f":"D5*35/45","v":{"v":7,"d":"7.00"}},9,8.9,10.4,11.5,12,10.6,10.8,null,"COP",{"$f":"D6","v":2.27},2.47,2.85,3.71,4.32,5.15,{"$f":"T3*S10+S11","v":5.328},{"$f":"U3*S10+S11","v":5.595000000000001},{"$f":"J6","v":6.04},{"$f":"K6","v":7.96}]
[null,"COP",null,{"$f":"D6*35/45","v":{"v":1.7655555555555555,"d":"1.77"}},2.12,2.39,3.02,3.44,3.94,4.5,5.6,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.040000000000000036},{"$f":"(P9-O9)/(P3-O3)","v":0.04749999999999999},{"$f":"(Q9-P9)/(Q3-P3)","v":0.09555555555555555},{"$f":"(R9-Q9)/(R3-Q3)","v":0.12200000000000007},{"$f":"(S9-R9)/(S3-R3)","v":0.27666666666666667},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.08899999999999997},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.192}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.0700000000000007},{"$f":"O9-O10*O3","v":3.1825},{"$f":"P9-P10*P3","v":3.518888888888889},{"$f":"Q9-Q10*Q3","v":3.4659999999999997},{"$f":"R9-R10*R3","v":2.3833333333333337},{"$f":"S9-S10*$S$3","v":4.260000000000001},null,null,{"$f":"V9-V10*V3","v":2.2}]
[null,"Q",null,{"$f":"D9*45/55","v":{"v":5.7272727272727275,"d":"5.73"}},{"$f":"E9*45/55","v":{"v":7.363636363636363,"d":"7.36"}},8.8,10.2,11.4,11.7,10.3,10.5,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.637151515151515,"d":"1.64"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.965818181818182,"d":"1.97"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.25},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.808,"d":"2.81"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.176,"d":"3.18"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.62},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.112,"d":"4.11"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.068,"d":"5.07"}},null,"COP=",{"$f":"N10*N3+N11","v":2.27},{"$f":"O10*O3+O11","v":2.47},2.8500000000000005,3.71,4.32,5.15,{"$f":"T9","v":5.328},{"$f":"U9","v":5.595000000000001},6.04,{"$f":"W9","v":7.96}]
[{"$nulls":3},{"$f":"D12","v":{"v":5.7272727272727275,"d":"5.73"}},{"$f":"E12","v":{"v":7.363636363636363,"d":"7.36"}},{"v":8.8,"d":"8.80"},{"v":10.2,"d":"10.20"},{"v":11.4,"d":"11.40"},{"v":11.7,"d":"11.70"},{"v":10.3,"d":"10.30"},{"v":10.5,"d":"10.50"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":{"v":1.4445454545454546,"d":"1.44"}},{"$f":"E10*45/55","v":{"v":1.7345454545454546,"d":"1.73"}},2.04,2.49,2.78,3.14,3.53,4.27,null,"Q",{"$f":"D9*Dane!$E$26","v":7},{"$f":"E9*Dane!$E$26","v":9},{"$f":"F9*Dane!$E$26","v":8.9},{"$f":"G9*Dane!$E$26","v":10.4},{"$f":"H9*Dane!$E$26","v":11.5},{"$f":"I9*Dane!$E$26","v":12},{"$f":"S16*T14+S17","v":11.719999999999999},{"$f":"$S$16*U14+$S$17","v":11.3},{"$f":"J9*Dane!$E$26","v":10.6},{"$f":"K9*Dane!$E$26","v":10.8}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.4},{"$f":"(P15-O15)/(P3-O3)","v":-0.012499999999999956},{"$f":"(Q15-P15)/(Q3-P3)","v":0.16666666666666666},{"$f":"(R15-Q15)/(R3-Q3)","v":0.21999999999999992},{"$f":"(S15-R15)/(S3-R3)","v":0.16666666666666666},{"$f":"(V15-S15)/($V$3-$S$3)","v":-0.14000000000000004},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.020000000000000108}]
[null,"Napełnienie",{"$nulls":3},2.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":15},{"$f":"O15-O16*O3","v":8.8125},{"$f":"P15-P16*P3","v":10.066666666666666},{"$f":"Q15-Q16*Q3","v":9.96},{"$f":"R15-R16*R3","v":10.333333333333334},{"$f":"S15-S16*$S$3","v":13.4},null,null,{"$f":"V15-V16*V14","v":10.199999999999998}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},65,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},65,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":7},{"$f":"O16*O14+O17","v":9},8.9,10.4,11.5,12,{"$f":"T15","v":11.719999999999999},{"$f":"U15","v":11.3},10.6,{"$f":"W15","v":10.8}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},65,{"$nulls":6},"COP",{"$f":"D10","v":1.7655555555555555},2.12,2.39,3.02,3.44,3.94,{"$f":"T14*S21+S22","v":4.052},{"$f":"U14*S21+S22","v":4.22},{"$f":"J10","v":4.5},{"$f":"K10","v":5.6}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.07088888888888892},{"$f":"(P20-O20)/(P14-O14)","v":0.03375},{"$f":"(Q20-P20)/(Q14-P14)","v":0.06999999999999999},{"$f":"(R20-Q20)/(R14-Q14)","v":0.08399999999999999},{"$f":"(S20-R20)/(S14-R14)","v":0.16666666666666666},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.05600000000000001},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.10999999999999996}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":3.1833333333333336},{"$f":"O20-O21*O14","v":2.62625},{"$f":"P20-P21*P14","v":2.88},{"$f":"Q20-Q21*Q14","v":2.852},{"$f":"R20-R21*R14","v":2.2733333333333334},{"$f":"S20-S21*$S$3","v":3.38},null,null,{"$f":"V20-V21*V14","v":2.3000000000000007}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,85 | 3,71 | 4,32"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.7655555555555553},{"$f":"O21*O14+O22","v":2.12},2.39,3.02,3.44,3.94,{"$f":"T20","v":4.052},{"$f":"U20","v":4.22},4.5,{"$f":"W20","v":5.6}]
[null,35791,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":18},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":5.7272727272727275,"d":"5.73"}},{"$f":"E14*Dane!$E$26","v":{"v":7.363636363636363,"d":"7.36"}},{"$f":"F14*Dane!$E$26","v":{"v":8.8,"d":"8.80"}},{"$f":"G14*Dane!$E$26","v":{"v":10.2,"d":"10.20"}},{"$f":"H14*Dane!$E$26","v":{"v":11.4,"d":"11.40"}},{"$f":"I14*Dane!$E$26","v":{"v":11.7,"d":"11.70"}},{"$f":"S27*T25+S28","v":11.42},{"$f":"S27*U25+S28","v":11},{"$f":"J14*Dane!$E$26","v":10.3},{"$f":"K14*Dane!$E$26","v":10.5}]
[null,{"$f":"D14+9","v":{"v":14.727272727272727,"d":"14.73"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.32727272727272716},{"$f":"(P26-O26)/(P3-O3)","v":0.17954545454545467},{"$f":"(Q26-P26)/(Q3-P3)","v":0.1555555555555554},{"$f":"(R26-Q26)/(R3-Q3)","v":0.2400000000000002},{"$f":"(S26-R26)/(S3-R3)","v":0.09999999999999964},{"$f":"(V26-S26)/(V3-S3)","v":-0.13999999999999985},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.019999999999999928}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":16},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":12.27272727272727},10.056818181818183,9.88888888888889,9.719999999999999,10.700000000000003,13.099999999999998,null,null,{"$f":"V26-V27*V25","v":9.900000000000002}]
[null,{"$f":"D9+9","v":{"v":16,"d":"16.00"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":5.727272727272727},{"$f":"O27*O25+O28","v":7.363636363636363},8.8,10.2,11.4,11.7,{"$f":"T26","v":11.42},{"$f":"U26","v":11},10.3,{"$f":"W26","v":10.5}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.637151515151515,"d":"1.64"}},{"v":1.965818181818182,"d":"1.97"},2.25,{"v":2.808,"d":"2.81"},{"v":3.176,"d":"3.18"},3.62,{"$f":"T25*S32+S33","v":3.7184},{"$f":"U25*S32+S33","v":3.866},{"$f":"J13","v":4.112},{"$f":"K13","v":5.068}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.06573333333333338},{"$f":"(P31-O31)/(P25-O25)","v":0.03552272727272726},{"$f":"(Q31-P31)/(Q25-P25)","v":0.06199999999999998},{"$f":"(R31-Q31)/(R25-Q25)","v":0.07360000000000007},{"$f":"(S31-R31)/(S25-R25)","v":0.148},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.0492},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.09559999999999995}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.9518181818181826},{"$f":"O31-O32*O25","v":2.498659090909091},{"$f":"P31-P32*P25","v":2.6839999999999997},{"$f":"Q31-Q32*Q25","v":2.6607999999999996},{"$f":"R31-R32*R25","v":2.14},{"$f":"S31-S32*$S$3","v":3.128},null,null,{"$f":"V31-V32*V25","v":2.200000000000001}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.637151515151515},{"$f":"O32*O25+O33","v":1.965818181818182},2.25,2.808,3.176,3.62,{"$f":"T31","v":3.7184},{"$f":"U31","v":3.866},4.112,{"$f":"W31","v":5.068}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-24.01913875598086},-57.84090909090906,-26.340057636887604,-21.92700729927008,-27.262247838616716,625.7142857142846,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":625.7142857142846},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":625.7142857142846},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-54.385964912280635},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-54.385964912280635}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"AWO-A14","index":12,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-A AWO-M-AC-AF 101.A14"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":11},{"$f":"E7*Dane!$E$26","v":10.8},{"$f":"F7*Dane!$E$26","v":10.7},{"$f":"G7*Dane!$E$26","v":13},{"$f":"H7*Dane!$E$26","v":14.1},{"$f":"I7*Dane!$E$26","v":14.7},{"$f":"S5*T3+S6","v":14.68},{"$f":"$S$5*U3+$S$6","v":14.649999999999999},{"$f":"J7*Dane!$E$26","v":14.6},{"$f":"K7*Dane!$E$26","v":15.9}]
[null,"Q",null,11,10.8,10.7,13,14.1,14.7,14.6,15.9,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":-0.039999999999999855},{"$f":"(P4-O4)/(P3-O3)","v":-0.012500000000000178},{"$f":"(Q4-P4)/(Q3-P3)","v":0.25555555555555565},{"$f":"(R4-Q4)/(R3-Q3)","v":0.21999999999999992},{"$f":"(S4-R4)/(S3-R3)","v":0.19999999999999987},{"$f":"(V4-S4)/($V$3-$S$3)","v":-0.009999999999999964},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.13000000000000006}]
[null,"COP",null,2.27,2.47,2.95,4.02,4.85,5.94,7.25,10.1,null,"b=",{"$f":"N4-N5*$N$3","v":10.200000000000003},{"$f":"O4-O5*O3","v":10.612499999999997},{"$f":"P4-P5*P3","v":12.488888888888889},{"$f":"Q4-Q5*Q3","v":12.56},{"$f":"R4-R5*R3","v":12.700000000000001},{"$f":"S4-S5*$S$3","v":14.799999999999999},null,null,{"$f":"V4-V5*V3","v":11.999999999999998}]
[{"$nulls":3},{"$f":"D5","v":11},10.8,10.7,13,14.1,14.7,{"$f":"I7/I5*J5","v":14.6},{"$f":"J7/J5*K5","v":15.9},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":11},10.8,10.7,13,14.1,14.7,{"$f":"T4","v":14.68},{"$f":"U4","v":14.649999999999999},{"$f":"V5*V3+V6","v":14.6},{"$f":"W4","v":15.9}]
[null,"Q",null,{"$f":"D5*35/45","v":{"v":8.555555555555555,"d":"8.56"}},10.8,10.7,12.7,13.6,14.4,14.4,15.3,null,"COP",{"$f":"D6","v":2.27},2.47,2.95,4.02,4.85,5.94,{"$f":"T3*S10+S11","v":6.202},{"$f":"U3*S10+S11","v":6.595},{"$f":"J6","v":7.25},{"$f":"K6","v":10.1}]
[null,"COP",null,{"$f":"D6*35/45","v":{"v":1.7655555555555555,"d":"1.77"}},2.05,2.44,3.24,3.82,4.52,5.44,7.02,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.040000000000000036},{"$f":"(P9-O9)/(P3-O3)","v":0.06},{"$f":"(Q9-P9)/(Q3-P3)","v":0.11888888888888882},{"$f":"(R9-Q9)/(R3-Q3)","v":0.166},{"$f":"(S9-R9)/(S3-R3)","v":0.36333333333333356},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.13099999999999995},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.285}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.0700000000000007},{"$f":"O9-O10*O3","v":3.37},{"$f":"P9-P10*P3","v":3.782222222222222},{"$f":"Q9-Q10*Q3","v":3.6879999999999997},{"$f":"R9-R10*R3","v":2.306666666666665},{"$f":"S9-S10*$S$3","v":4.630000000000001},null,null,{"$f":"V9-V10*V3","v":1.5500000000000007}]
[null,"Q",null,{"$f":"D9*45/55","v":{"v":7,"d":"7.00"}},{"$f":"E9*45/55","v":{"v":8.836363636363638,"d":"8.84"}},10.6,12.4,13.4,14,14.1,14.8,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.637151515151515,"d":"1.64"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9009090909090907,"d":"1.90"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.3,"d":"2.30"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.028,"d":"3.03"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.5279999999999996,"d":"3.53"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":4.136,"d":"4.14"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.960000000000001,"d":"4.96"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.304,"d":"6.30"}},null,"COP=",{"$f":"N10*N3+N11","v":2.27},{"$f":"O10*O3+O11","v":2.47},2.95,4.02,4.85,5.94,{"$f":"T9","v":6.202},{"$f":"U9","v":6.595},7.25,{"$f":"W9","v":10.1}]
[{"$nulls":3},{"$f":"D12","v":{"v":7,"d":"7.00"}},{"$f":"E12","v":{"v":8.836363636363638,"d":"8.84"}},{"v":10.6,"d":"10.60"},{"v":12.4,"d":"12.40"},{"v":13.4,"d":"13.40"},{"v":14,"d":"14.00"},{"v":14.1,"d":"14.10"},{"v":14.8,"d":"14.80"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":{"v":1.4445454545454546,"d":"1.44"}},{"$f":"E10*45/55","v":{"v":1.677272727272727,"d":"1.68"}},2.09,2.71,3.09,3.56,4.24,5.23,null,"Q",{"$f":"D9*Dane!$E$26","v":8.555555555555555},{"$f":"E9*Dane!$E$26","v":10.8},{"$f":"F9*Dane!$E$26","v":10.7},{"$f":"G9*Dane!$E$26","v":12.7},{"$f":"H9*Dane!$E$26","v":13.6},{"$f":"I9*Dane!$E$26","v":14.4},{"$f":"S16*T14+S17","v":14.4},{"$f":"$S$16*U14+$S$17","v":14.4},{"$f":"J9*Dane!$E$26","v":14.4},{"$f":"K9*Dane!$E$26","v":15.3}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.44888888888888906},{"$f":"(P15-O15)/(P3-O3)","v":-0.012500000000000178},{"$f":"(Q15-P15)/(Q3-P3)","v":0.2222222222222222},{"$f":"(R15-Q15)/(R3-Q3)","v":0.18000000000000008},{"$f":"(S15-R15)/(S3-R3)","v":0.2666666666666669},{"$f":"(V15-S15)/($V$3-$S$3)","v":0},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.09000000000000004}]
[null,"Napełnienie",{"$nulls":3},3.2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":17.53333333333334},{"$f":"O15-O16*O3","v":10.612499999999997},{"$f":"P15-P16*P3","v":12.255555555555555},{"$f":"Q15-Q16*Q3","v":12.34},{"$f":"R15-R16*R3","v":11.73333333333333},{"$f":"S15-S16*$S$3","v":14.4},null,null,{"$f":"V15-V16*V14","v":12.6}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},68,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},68,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":8.555555555555557},{"$f":"O16*O14+O17","v":10.8},10.7,12.7,13.6,14.4,{"$f":"T15","v":14.4},{"$f":"U15","v":14.4},14.4,{"$f":"W15","v":15.3}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},68,{"$nulls":6},"COP",{"$f":"D10","v":1.7655555555555555},2.05,2.44,3.24,3.82,4.52,{"$f":"T14*S21+S22","v":4.704},{"$f":"U14*S21+S22","v":4.98},{"$f":"J10","v":5.44},{"$f":"K10","v":7.02}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.05688888888888886},{"$f":"(P20-O20)/(P14-O14)","v":0.048750000000000016},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08888888888888892},{"$f":"(R20-Q20)/(R14-Q14)","v":0.11599999999999992},{"$f":"(S20-R20)/(S14-R14)","v":0.23333333333333325},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.09200000000000008},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.15799999999999992}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.9033333333333324},{"$f":"O20-O21*O14","v":2.78125},{"$f":"P20-P21*P14","v":3.062222222222222},{"$f":"Q20-Q21*Q14","v":3.0080000000000005},{"$f":"R20-R21*R14","v":2.186666666666667},{"$f":"S20-S21*$S$3","v":3.5999999999999988},null,null,{"$f":"V20-V21*V14","v":2.280000000000002}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,95 | 4,02 | 4,85"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.7655555555555553},{"$f":"O21*O14+O22","v":2.05},2.4399999999999995,3.24,3.82,4.52,{"$f":"T20","v":4.704},{"$f":"U20","v":4.98},5.44,{"$f":"W20","v":7.02}]
[null,37299,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":20},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":7,"d":"7.00"}},{"$f":"E14*Dane!$E$26","v":{"v":8.836363636363638,"d":"8.84"}},{"$f":"F14*Dane!$E$26","v":{"v":10.6,"d":"10.60"}},{"$f":"G14*Dane!$E$26","v":{"v":12.4,"d":"12.40"}},{"$f":"H14*Dane!$E$26","v":{"v":13.4,"d":"13.40"}},{"$f":"I14*Dane!$E$26","v":{"v":14,"d":"14.00"}},{"$f":"S27*T25+S28","v":14.02},{"$f":"S27*U25+S28","v":14.05},{"$f":"J14*Dane!$E$26","v":14.1},{"$f":"K14*Dane!$E$26","v":14.8}]
[null,{"$f":"D14+9","v":{"v":16,"d":"16.00"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.36727272727272753},{"$f":"(P26-O26)/(P3-O3)","v":0.22045454545454524},{"$f":"(Q26-P26)/(Q3-P3)","v":0.20000000000000007},{"$f":"(R26-Q26)/(R3-Q3)","v":0.2},{"$f":"(S26-R26)/(S3-R3)","v":0.19999999999999987},{"$f":"(V26-S26)/(V3-S3)","v":0.009999999999999964},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.0700000000000001}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":17.555555555555557},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":14.345454545454551},12.143181818181816,12,12,12.000000000000002,13.9,null,null,{"$f":"V26-V27*V25","v":12.699999999999998}]
[null,{"$f":"D9+9","v":{"v":17.555555555555557,"d":"17.56"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":7},{"$f":"O27*O25+O28","v":8.836363636363638},10.6,12.4,13.4,14,{"$f":"T26","v":14.02},{"$f":"U26","v":14.05},14.1,{"$f":"W26","v":14.8}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.637151515151515,"d":"1.64"}},{"v":1.9009090909090907,"d":"1.90"},{"v":2.3,"d":"2.30"},{"v":3.028,"d":"3.03"},{"v":3.5279999999999996,"d":"3.53"},{"v":4.136,"d":"4.14"},{"$f":"T25*S32+S33","v":4.300800000000001},{"$f":"U25*S32+S33","v":4.548},{"$f":"J13","v":4.960000000000001},{"$f":"K13","v":6.304}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.052751515151515126},{"$f":"(P31-O31)/(P25-O25)","v":0.049886363636363645},{"$f":"(Q31-P31)/(Q25-P25)","v":0.08088888888888891},{"$f":"(R31-Q31)/(R25-Q25)","v":0.09999999999999991},{"$f":"(S31-R31)/(S25-R25)","v":0.20266666666666686},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.08240000000000007},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.13439999999999994}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.6921818181818176},{"$f":"O31-O32*O25","v":2.649204545454545},{"$f":"P31-P32*P25","v":2.8662222222222224},{"$f":"Q31-Q32*Q25","v":2.8280000000000003},{"$f":"R31-R32*R25","v":2.1093333333333315},{"$f":"S31-S32*$S$3","v":3.3119999999999994},null,null,{"$f":"V31-V32*V25","v":2.272000000000002}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.637151515151515},{"$f":"O32*O25+O33","v":1.9009090909090904},2.3,3.028,3.5279999999999996,4.136,{"$f":"T31","v":4.300800000000001},{"$f":"U31","v":4.548},4.960000000000001,{"$f":"W31","v":6.304}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-26.39766650461838},-74.20454545454555,-28.444802578565668,-32.69421487603305,-23.854389721627392,-97.55102040816325,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-97.55102040816325},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-97.55102040816325},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-47.76470588235292},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-47.76470588235292}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"EE","index":13,"n_rows":109,"n_cols":40,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,6,1,8],[1,9,1,11],[1,12,1,14],[8,1,8,13],[8,15,8,20],[17,3,19,3],[17,17,19,17],[20,3,22,3],[20,17,22,17],[24,3,26,3],[24,17,26,17],[27,3,29,3],[27,17,29,17],[32,1,32,13],[32,15,32,20],[41,3,43,3],[41,17,43,17],[44,3,46,3],[44,17,46,17],[48,3,50,3],[48,17,50,17],[51,3,53,3],[51,17,53,17],[56,1,56,13],[56,15,56,20],[65,3,67,3],[65,17,67,17],[68,3,70,3],[68,17,70,17],[72,3,74,3],[72,17,74,17],[75,3,77,3],[75,17,77,17],[80,1,80,13],[80,15,80,20],[89,3,91,3],[89,17,91,17],[92,3,94,3],[92,17,94,17],[96,3,98,3],[96,17,98,17],[99,3,101,3],[99,17,101,17]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[{"$nulls":6},"BW",null,null,"AW",null,null,"Bespośrednio"]
[{"$nulls":6},"COP"]
[null,"CO",null,{"$f":"'Koszty 2024'!M180","v":{"v":9800,"d":"9800.00"}},"kWh",null,{"$f":"'Koszty 2024'!F90","v":4},{"$f":"D4/G4","v":2450},"kWh",{"$f":"'Koszty 2024'!P90","v":{"v":3.5836776141489937,"d":"3.58"}},{"$f":"D4/J4","v":{"v":2734.6209830113808,"d":"2735"}},"kWh",{"$f":"'Koszty 2024'!G109/100","v":{"v":0.99,"d":"99%"}},{"$f":"D4/M4","v":{"v":9898.9898989899,"d":"9899"}},"kWh"]
[null,"CWU",null,{"$f":"'Koszty 2024'!M186","v":{"v":2599.69644,"d":"2599.70"}},"kWh",null,3.4,{"v":764.6166000000001,"d":"765"},"kWh",3.1,{"v":838.6117548387097,"d":"839"},"kWh",{"$f":"'Koszty 2024'!G109/100","v":{"v":0.99,"d":"99%"}},{"v":2625.956,"d":"2626"},"kWh"]
[]
[null,"BUDYNEK",null,{"$f":"'Koszty 2024'!J22*'Koszty 2024'!D170","v":{"v":2800,"d":"2800.00"}},"kWh",null,null,{"$f":"H4+H5","v":{"v":3214.6166000000003,"d":"3215"}},"kWh",null,{"$f":"K4+K5","v":{"v":3573.2327378500904,"d":"3573"}},"kWh",null,{"$f":"N4+N5","v":{"v":12524.9458989899,"d":"12525"}},"kWh"]
[]
[null,"BUDYNEK",{"$nulls":13},"BUDYNEK"]
[{"$nulls":3},"1 H",{"$nulls":13},"2 H"]
[{"$nulls":3},{"v":0.5,"d":"50%"},{"$nulls":13},{"$f":"1-D11","v":{"v":0.5,"d":"50%"}},{"$nulls":8},{"$f":"'Koszty 2024'!J47","v":{"v":5636.7629749858825,"d":"5,637 zł"}},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,62,0)","v":"Gaz ziemny - kocioł tradycyjny"},{"$nulls":3},{"$f":"_xlfn._xlws.SORT(AA11:AA28,,1,)","v":{"v":3427.8659869572425,"d":"3,428 zł"}},{"$f":"VLOOKUP(AF11,$AA$11:$AB$28,2,0)","v":"Pompa ciepła solanka/woda G12w"},{"$nulls":3},{"$f":"AA11/[2]PGNiG!G44","v":{"v":0.3860876832714395,"d":"0.39 zł"}},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,62,0)","v":"Gaz ziemny - kocioł tradycyjny"},{"$f":"_xlfn._xlws.SORT(AK11:AK28,,1,)","v":{"v":0.2764475730147183,"d":"0.28 zł"}},{"$f":"VLOOKUP(AM11,$AK$11:$AL$28,2,0)","v":"Pompa ciepła solanka/woda G12w"}]
[null,"Zużycie energii",null,{"$f":"D7*D11","v":1400},"kWh",{"$f":"IF([2]Tauron!G3=TRUE,1500,3000)","v":1500},{"$f":"IF([2]Tauron!G3=TRUE,1800,3600)","v":1800},{"$f":"IF([2]Tauron!G3=TRUE,2000,4000)","v":2000},"powyżej","suma",null,null,"poniżej progu","powyżej progu",null,"Zużycie energii",null,{"$f":"D7-D12","v":1400},"kWh",{"$nulls":7},{"$f":"'Koszty 2024'!J50","v":{"v":5311.488341834629,"d":"5,311 zł"}},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,63,0)","v":"Gaz ziemny - kocioł kondensacyjny"},{"$nulls":3},{"v":3545.6252548418406,"d":"3,546 zł"},{"$f":"VLOOKUP(AF12,$AA$11:$AB$28,2,0)","v":"Pompa ciepła solanka/woda G12"},{"$nulls":3},{"$f":"AA12/[2]PGNiG!G48","v":{"v":0.36380813557755237,"d":"0.36 zł"}},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,63,0)","v":"Gaz ziemny - kocioł kondensacyjny"},{"v":0.2859445206581074,"d":"0.29 zł"},"Pompa ciepła solanka/woda G12"]
[{"$nulls":26},{"$f":"'Koszty 2024'!T47","v":{"v":6059.158698545674,"d":"6,059 zł"}},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,64,0)","v":"Gaz płynny - kocioł tradycyjny"},{"$nulls":3},{"v":3776.5932585828577,"d":"3,777 zł"},"Granulat węglowy",{"$nulls":3},{"$f":"AA13/($D$4+$D$5)","v":{"v":0.4886537930879923,"d":"0.49 zł"}},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,64,0)","v":"Gaz płynny - kocioł tradycyjny"},{"v":0.3045714285714286,"d":"0.30 zł"},"Granulat węglowy"]
[null,"G11",{"$nulls":3},{"$f":"IF(D12<F12,D12,F12)","v":1400},null,null,{"$f":"D12-F14","v":0},{"$f":"I14+F14","v":1400},"kWh",null,{"$f":"F14","v":1400},{"$f":"I14","v":0},null,"G11",{"$nulls":3},{"$f":"R12","v":1400},"kWh",{"$nulls":5},{"$f":"'Koszty 2024'!T50","v":{"v":5746.170087770956,"d":"5,746 zł"}},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,65,0)","v":"Gaz płynny - kocioł kondensacyjny"},{"$nulls":3},{"v":3839.475784928183,"d":"3,839 zł"},"Pompa ciepła powietrze/woda G12w",{"$nulls":3},{"v":0.46341215815852316,"d":"0.46 zł"},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,65,0)","v":"Gaz płynny - kocioł kondensacyjny"},{"v":0.30964272419947914,"d":"0.31 zł"},"Pompa ciepła powietrze/woda G12w"]
[{"$nulls":6},{"$f":"IF(D12<G12,D12,G12)","v":1400},null,{"$f":"D12-G15","v":0},{"$f":"I15+G15","v":1400},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2024'!J64","v":{"v":7498.932253931576,"d":"7,499 zł"}},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,66,0)","v":"Olej opałowy - kocioł tradycyjny"},{"$nulls":3},{"v":3886.0887956238,"d":"3,886 zł"},"Pompa ciepła solanka/woda G11",{"$nulls":3},{"v":0.604767406219791,"d":"0.60 zł"},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,66,0)","v":"Olej opałowy - kocioł tradycyjny"},{"v":0.3134019299930378,"d":"0.31 zł"},"Pompa ciepła solanka/woda G11"]
[{"$nulls":7},{"$f":"IF(D12<H12,D12,H12)","v":1400},{"$f":"D12-H16","v":0},{"$f":"I16+H16","v":1400},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2024'!J66","v":{"v":6915.681967514676,"d":"6,916 zł"}},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,67,0)","v":"Olej opałowy - kocioł kondensacyjny"},{"$nulls":3},{"v":3933.62831355444,"d":"3,934 zł"},"Pompa ciepła powietrze/woda G12",{"$nulls":3},{"v":0.557729941291585,"d":"0.56 zł"},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,67,0)","v":"Olej opałowy - kocioł kondensacyjny"},{"v":0.3172358559411992,"d":"0.32 zł"},"Pompa ciepła powietrze/woda G12"]
[{"$nulls":12},"Pozostało",{"$f":"IF(N14=0,1500-M14,0)","v":100},{"$nulls":12},{"$f":"'Koszty 2024'!T64","v":{"v":4065.9403598257272,"d":"4,066 zł"}},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,68,0)","v":"Kocioł na pelet"},{"$nulls":3},{"v":4065.9403598257272,"d":"4,066 zł"},"Kocioł na pelet",{"$nulls":3},{"v":0.32790644347626685,"d":"0.33 zł"},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,68,0)","v":"Kocioł na pelet"},{"v":0.32790644347626685,"d":"0.33 zł"},"Kocioł na pelet"]
[null,"G12 dzień",null,{"v":0.5,"d":"50%"},null,{"$f":"IF(D12<F12,D12*D18,F12*D18)","v":700},null,null,{"$f":"D12*D18-F18","v":0},{"$f":"F18+I18","v":700},"kWh",null,{"$f":"F18","v":700},{"$f":"I18","v":0},null,"G12 dzień",null,{"v":0.5,"d":"50%"},null,{"$f":"R18*R12","v":700},"kWh",{"$nulls":5},{"$f":"'Koszty 2024'!J81","v":{"v":4078.8475131578944,"d":"4,079 zł"}},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,69,0)","v":"Zgazowanie drewna"},{"$nulls":3},{"v":4078.8475131578944,"d":"4,079 zł"},"Zgazowanie drewna",{"$nulls":3},{"v":0.3289473684210526,"d":"0.33 zł"},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,69,0)","v":"Zgazowanie drewna"},{"v":0.3289473684210526,"d":"0.33 zł"},"Zgazowanie drewna"]
[{"$nulls":6},{"$f":"IF(D12<G12,D12*D18,G12*D18)","v":700},null,{"$f":"D12*D18-G19","v":0},{"$f":"I19+G19","v":700},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2024'!T81","v":{"v":3776.5932585828577,"d":"3,777 zł"}},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,70,0)","v":"Granulat węglowy"},{"$nulls":3},{"v":4282.6798721592495,"d":"4,283 zł"},"Pompa ciepła powietrze/woda G11",{"$nulls":3},{"v":0.3045714285714286,"d":"0.30 zł"},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,70,0)","v":"Granulat węglowy"},{"v":0.3453858643138888,"d":"0.35 zł"},"Pompa ciepła powietrze/woda G11"]
[{"$nulls":7},{"$f":"IF(D12<H12,D12*D18,H12*D18)","v":700},{"$f":"D12*D18-H20","v":0},{"$f":"I20+H20","v":700},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2024'!J93","v":{"v":3886.0887956238,"d":"3,886 zł"}},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,71,0)","v":"Pompa ciepła solanka/woda G11"},{"$nulls":3},{"v":5311.488341834629,"d":"5,311 zł"},"Gaz ziemny - kocioł kondensacyjny",{"$nulls":3},{"v":0.3134019299930378,"d":"0.31 zł"},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,71,0)","v":"Pompa ciepła solanka/woda G11"},{"v":0.36380813557755237,"d":"0.36 zł"},"Gaz ziemny - kocioł kondensacyjny"]
[null,"G12 noc",null,{"v":0.5,"d":"50%"},null,{"$f":"IF(D12<F12,D12-F18,F12-F18)","v":700},null,null,{"$f":"D12*D21-F21","v":0},{"$f":"F21+I21","v":700},"kWh",null,{"$f":"F21","v":700},{"$f":"I21","v":0},null,"G12 noc",null,{"v":0.5,"d":"50%"},null,{"$f":"R12-T18","v":700},"kWh",{"$nulls":5},{"$f":"'Koszty 2024'!J96","v":{"v":3545.6252548418406,"d":"3,546 zł"}},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,72,0)","v":"Pompa ciepła solanka/woda G12"},{"$nulls":3},{"v":5636.7629749858825,"d":"5,637 zł"},"Gaz ziemny - kocioł tradycyjny",{"$nulls":3},{"v":0.2859445206581074,"d":"0.29 zł"},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,72,0)","v":"Pompa ciepła solanka/woda G12"},{"v":0.3860876832714395,"d":"0.39 zł"},"Gaz ziemny - kocioł tradycyjny"]
[{"$nulls":6},{"$f":"IF(D12<G12,D12-G19,G12-G19)","v":700},null,{"$f":"D12*D21-G22","v":0},{"$f":"I22+G22","v":700},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2024'!J99","v":{"v":3427.8659869572425,"d":"3,428 zł"}},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,73,0)","v":"Pompa ciepła solanka/woda G12w"},{"$nulls":3},{"v":5746.170087770956,"d":"5,746 zł"},"Gaz płynny - kocioł kondensacyjny",{"$nulls":3},{"v":0.2764475730147183,"d":"0.28 zł"},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,73,0)","v":"Pompa ciepła solanka/woda G12w"},{"v":0.46341215815852316,"d":"0.46 zł"},"Gaz płynny - kocioł kondensacyjny"]
[{"$nulls":7},{"$f":"IF(D12<H12,D12-H20,H12-H20)","v":700},{"$f":"D12*D21-H23","v":0},{"$f":"I23+H23","v":700},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2024'!T93","v":{"v":4282.6798721592495,"d":"4,283 zł"}},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,74,0)","v":"Pompa ciepła powietrze/woda G11"},{"$nulls":3},{"v":6059.158698545674,"d":"6,059 zł"},"Gaz płynny - kocioł tradycyjny",{"$nulls":3},{"v":0.3453858643138888,"d":"0.35 zł"},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,74,0)","v":"Pompa ciepła powietrze/woda G11"},{"v":0.4886537930879923,"d":"0.49 zł"},"Gaz płynny - kocioł tradycyjny"]
[{"$nulls":12},"Pozostało",{"$f":"IF(N21=0,IF(N18=0,1500-M18-M21),0)","v":100},{"$nulls":12},{"$f":"'Koszty 2024'!T96","v":{"v":3933.62831355444,"d":"3,934 zł"}},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,75,0)","v":"Pompa ciepła powietrze/woda G12"},{"$nulls":3},{"v":6915.681967514676,"d":"6,916 zł"},"Olej opałowy - kocioł kondensacyjny",{"$nulls":3},{"v":0.3172358559411992,"d":"0.32 zł"},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,75,0)","v":"Pompa ciepła powietrze/woda G12"},{"v":0.557729941291585,"d":"0.56 zł"},"Olej opałowy - kocioł kondensacyjny"]
[null,"G12w dzień",null,{"v":0.4,"d":"40%"},null,{"$f":"IF(D12<F12,D12*D25,F12*D25)","v":560},null,null,{"$f":"D12*D25-F25","v":0},{"$f":"F25+I25","v":560},"kWh",null,{"$f":"F25","v":560},{"$f":"I25","v":0},null,"G12w dzień",null,{"v":0.4,"d":"40%"},null,{"$f":"R25*R12","v":560},"kWh",{"$nulls":5},{"$f":"'Koszty 2024'!T99","v":{"v":3839.475784928183,"d":"3,839 zł"}},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,76,0)","v":"Pompa ciepła powietrze/woda G12w"},{"$nulls":3},{"v":7498.932253931576,"d":"7,499 zł"},"Olej opałowy - kocioł tradycyjny",{"$nulls":3},{"v":0.30964272419947914,"d":"0.31 zł"},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,76,0)","v":"Pompa ciepła powietrze/woda G12w"},{"v":0.604767406219791,"d":"0.60 zł"},"Olej opałowy - kocioł tradycyjny"]
[{"$nulls":6},{"$f":"IF(D12<G12,D12*D25,G12*D25)","v":560},null,{"$f":"D12*D25-G26","v":0},{"$f":"I26+G26","v":560},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2024'!J112","v":{"v":14182.316795071638,"d":"14,182 zł"}},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,77,0)","v":"Energia elektryczna G11"},{"$nulls":3},{"v":12415.954268236992,"d":"12,416 zł"},"Energia elektryczna G12w",{"$nulls":3},{"v":1.1437632254706744,"d":"1.14 zł"},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,77,0)","v":"Energia elektryczna G11"},{"v":1.001311147278134,"d":"1.00 zł"},"Energia elektryczna G12w"]
[{"$nulls":7},{"$f":"IF(D12<H12,D12*D25,H12*D25)","v":560},{"$f":"D12*D25-H27","v":0},{"$f":"I27+H27","v":560},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2024'!J115","v":{"v":12865.938950971977,"d":"12,866 zł"}},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,78,0)","v":"Energia elektryczna G12"},{"$nulls":3},{"v":12865.938950971977,"d":"12,866 zł"},"Energia elektryczna G12",{"$nulls":3},{"v":1.0376011229974897,"d":"1.04 zł"},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,78,0)","v":"Energia elektryczna G12"},{"v":1.0376011229974897,"d":"1.04 zł"},"Energia elektryczna G12"]
[null,"G12w noc",null,{"v":0.6,"d":"60%"},null,{"$f":"IF(D12<F12,D12-F25,F12-F25)","v":840},null,null,{"$f":"D12*D28-F28","v":0},{"$f":"F28+I28","v":840},"kWh",null,{"$f":"F28","v":840},{"$f":"I28","v":0},null,"G12w noc",null,{"v":0.6,"d":"60%"},null,{"$f":"R12-T25","v":840},"kWh",{"$nulls":5},{"$f":"'Koszty 2024'!J118","v":{"v":12415.954268236992,"d":"12,416 zł"}},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,79,0)","v":"Energia elektryczna G12w"},{"$nulls":3},{"v":14182.316795071638,"d":"14,182 zł"},"Energia elektryczna G11",{"$nulls":3},{"v":1.001311147278134,"d":"1.00 zł"},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[2]translation!$A$2:$C$80,79,0)","v":"Energia elektryczna G12w"},{"v":1.1437632254706744,"d":"1.14 zł"},"Energia elektryczna G11"]
[{"$nulls":6},{"$f":"IF(D12<G12,D12-G26,G12-G26)","v":840},null,{"$f":"D12*D28-G29","v":0},{"$f":"I29+G29","v":840},"kWh",{"$nulls":9},"kWh"]
[{"$nulls":7},{"$f":"IF(D12<H12,D12-H27,H12-H27)","v":840},{"$f":"D12*D28-H30","v":0},{"$f":"I30+H30","v":840},"kWh",{"$nulls":9},"kWh"]
[{"$nulls":12},"Pozostało",{"$f":"IF(N28=0,IF(N25=0,1500-M25-M28),0)","v":100}]
[null,"POMPA CIEPŁA SOLANKA / WODA",{"$nulls":13},{"$f":"B33","v":"POMPA CIEPŁA SOLANKA / WODA"}]
[{"$nulls":3},"1 H",{"$nulls":13},"2 H"]
[]
[{"$nulls":7},{"$f":"IF(D36<H36,D36,H36)","v":1735.8929640000003},{"$f":"D36-H40","v":0},{"$f":"I40+H40","v":{"v":1735.8929640000003,"d":"1736"}},"kWh",{"$nulls":9},"kWh"]
[null,"G12 dzień",null,{"v":0.5,"d":"50%"},null,{"$f":"N24*D42","v":50},null,null,{"$f":"D36*D42-F42","v":{"v":817.9464820000002,"d":"818"}},{"$f":"F42+I42","v":{"v":867.9464820000002,"d":"868"}},"kWh",null,{"$f":"F42","v":50},{"$f":"I42","v":{"v":817.9464820000002,"d":"818"}},null,"G12 dzień",null,{"v":0.5,"d":"50%"},null,{"$f":"R42*R36","v":{"v":739.361818,"d":"739"}},"kWh"]
[{"$nulls":6},{"$f":"IF(D36<G36,D36*D42,G36*D42)","v":867.9464820000002},null,{"$f":"D36*D42-G43","v":0},{"$f":"I43+G43","v":{"v":867.9464820000002,"d":"868"}},"kWh",{"$nulls":9},"kWh"]
[null,"G12 noc",null,{"v":0.5,"d":"50%"},null,{"$f":"N24*D45","v":50},null,null,{"$f":"D36*D45-F45","v":{"v":817.9464820000002,"d":"818"}},{"$f":"F45+I45","v":{"v":867.9464820000002,"d":"868"}},"kWh",null,{"$f":"F45","v":50},{"$f":"I45","v":{"v":817.9464820000002,"d":"818"}},null,"G12 noc",null,{"v":0.5,"d":"50%"},null,{"$f":"R36-T42","v":{"v":739.361818,"d":"739"}},"kWh"]
[]
[{"$nulls":7},{"$f":"IF(D36<H36,D36*D49,H36*D49)","v":607.5625374000001},{"$f":"D36*D49-H51","v":0},{"$f":"I51+H51","v":{"v":607.5625374000001,"d":"608"}},"kWh",{"$nulls":9},"kWh"]
[null,"G12w noc",null,{"v":0.65,"d":"65%"},null,{"$f":"N31*D52","v":65},null,null,{"$f":"D36*D52-F52","v":{"v":1063.3304266000002,"d":"1063"}},{"$f":"F52+I52","v":{"v":1128.3304266000002,"d":"1128"}},"kWh",null,{"$f":"F52","v":65},{"$f":"I52","v":{"v":1063.3304266000002,"d":"1063"}},null,"G12w noc",null,{"$f":"D52","v":{"v":0.65,"d":"65%"}},null,{"$f":"R36-T49","v":{"v":961.1703634,"d":"961"}},"kWh"]
[]
[null,"POMPA CIEPŁA POWIETRZE / WODA",{"$nulls":13},{"$f":"B57","v":"POMPA CIEPŁA POWIETRZE / WODA"}]
[null,"Zużycie energii",null,{"$f":"K7*D59","v":{"v":1929.545678439049,"d":"1930"}},"kWh",{"$f":"F12","v":1500},1800,2000,"powyżej","suma",null,null,"poniżej progu","powyżej progu",null,"Zużycie energii",null,{"$f":"K7-D60","v":{"v":1643.6870594110414,"d":"1644"}},"kWh"]
[{"$nulls":6},{"$f":"IF(D60<G60,D60,G60)","v":1800},null,{"$f":"D60-G63","v":{"v":129.54567843904897,"d":"130"}},{"$f":"I63+G63","v":{"v":1929.545678439049,"d":"1930"}},"kWh",{"$nulls":9},"kWh"]
[]
[null,"G12 dzień",null,{"v":0.55,"d":"55%"},null,{"$f":"N24*D66","v":55.00000000000001},null,null,{"$f":"D60*D66-F66","v":{"v":1006.2501231414769,"d":"1006"}},{"$f":"F66+I66","v":{"v":1061.250123141477,"d":"1061"}},"kWh",null,{"$f":"F66","v":55.00000000000001},{"$f":"I66","v":{"v":1006.2501231414769,"d":"1006"}},null,"G12 dzień",null,{"v":0.5,"d":"50%"},null,{"$f":"R66*R60","v":{"v":821.8435297055207,"d":"822"}},"kWh"]
[null,"G12 noc",null,{"v":0.45,"d":"45%"},null,{"$f":"N24*D69","v":45},null,null,{"$f":"D60*D69-F69","v":{"v":823.295555297572,"d":"823"}},{"$f":"F69+I69","v":{"v":868.295555297572,"d":"868"}},"kWh",null,{"$f":"F69","v":45},{"$f":"I69","v":{"v":823.295555297572,"d":"823"}},null,"G12 noc",null,{"v":0.5,"d":"50%"},null,{"$f":"R60-T66","v":{"v":821.8435297055207,"d":"822"}},"kWh"]
[{"$nulls":7},{"$f":"IF(D60<H60,D60-H68,H60-H68)","v":868.295555297572},{"$f":"D60*D69-H71","v":0},{"$f":"I71+H71","v":{"v":868.295555297572,"d":"868"}},"kWh",{"$nulls":9},"kWh"]
[{"$nulls":6},{"$f":"IF(D60<G60,D60*D73,G60*D73)","v":720},null,{"$f":"D60*D73-G74","v":{"v":51.81827137561959,"d":"52"}},{"$f":"I74+G74","v":{"v":771.8182713756196,"d":"772"}},"kWh",{"$nulls":9},"kWh"]
[{"$nulls":7},{"$f":"IF(D60<H60,D60*D73,H60*D73)","v":771.8182713756196},{"$f":"D60*D73-H75","v":0},{"$f":"I75+H75","v":{"v":771.8182713756196,"d":"772"}},"kWh",{"$nulls":9},"kWh"]
[]
[]
[{"$nulls":3},{"v":0.54,"d":"54%"},{"$nulls":13},{"$f":"1-D83","v":{"v":0.45999999999999996,"d":"46%"}}]
[null,"Zużycie energii",null,{"$f":"N7*D83","v":{"v":6763.470785454546,"d":"6763"}},"kWh",{"$f":"F12","v":1500},1800,2000,"powyżej","suma",null,null,"poniżej progu","powyżej progu",null,"Zużycie energii",null,{"$f":"N7-D84","v":{"v":5761.475113535354,"d":"5761"}},"kWh"]
[{"$nulls":6},{"$f":"IF(D84<G84,D84,G84)","v":1800},null,{"$f":"D84-G87","v":{"v":4963.470785454546,"d":"4963.47"}},{"$f":"I87+G87","v":{"v":6763.470785454546,"d":"6763.47"}},"kWh",{"$nulls":9},"kWh"]
[]
[{"$nulls":7},{"$f":"IF(D84<H84,D84*D90,H84*D90)","v":1000},{"$f":"D84*D90-H92","v":{"v":2381.735392727273,"d":"2381.74"}},{"$f":"I92+H92","v":{"v":3381.735392727273,"d":"3381.74"}},"kWh",{"$nulls":9},"kWh"]
[{"$nulls":7},{"$f":"IF(D84<H84,D84-H92,H84-H92)","v":1000},{"$f":"D84*D93-H95","v":{"v":2381.735392727273,"d":"2381.74"}},{"$f":"I95+H95","v":{"v":3381.735392727273,"d":"3381.74"}},"kWh",{"$nulls":9},"kWh"]
[null,"G12w dzień",null,{"v":0.35,"d":"35%"},null,{"$f":"N31*D97","v":35},null,null,{"$f":"D84*D97-F97","v":{"v":2332.214774909091,"d":"2332.21"}},{"$f":"F97+I97","v":{"v":2367.214774909091,"d":"2367.21"}},"kWh",null,{"$f":"F97","v":35},{"$f":"I97","v":{"v":2332.214774909091,"d":"2332.21"}},null,"G12w dzień",null,{"$f":"D97","v":{"v":0.35,"d":"35%"}},null,{"$f":"R97*R84","v":{"v":2016.5162897373737,"d":"2017"}},"kWh"]
[{"$nulls":6},{"$f":"IF(D84<G84,D84*D97,G84*D97)","v":630},null,{"$f":"D84*D97-G98","v":{"v":1737.214774909091,"d":"1737.21"}},{"$f":"I98+G98","v":{"v":2367.214774909091,"d":"2367.21"}},"kWh",{"$nulls":9},"kWh"]
[null,"G12w noc",null,{"v":0.65,"d":"65%"},null,{"$f":"N31*D100","v":65},null,null,{"$f":"D84*D100-F100","v":{"v":4331.256010545455,"d":"4331.26"}},{"$f":"F100+I100","v":{"v":4396.256010545455,"d":"4396.26"}},"kWh",null,{"$f":"F100","v":65},{"$f":"I100","v":{"v":4331.256010545455,"d":"4331.26"}},null,"G12w noc",null,{"$f":"D100","v":{"v":0.65,"d":"65%"}},null,{"$f":"R84-T97","v":{"v":3744.9588237979797,"d":"3745"}},"kWh"]
[]
[]
[]
[{"$nulls":9},"ENEA"]
[{"$nulls":9},"TAURON"]
[{"$nulls":9},"ENERGA"]
[{"$nulls":9},"PGE"]

{"sheet":"Tauron","index":14,"n_rows":121,"n_cols":54,"rows_kept":69,"cut":true,"hidden":true,"merged":[[4,1,4,5],[4,7,4,17],[4,19,4,29],[4,31,4,41],[4,43,4,49],[6,7,6,13],[6,15,6,17],[6,19,6,25],[6,27,6,29],[6,31,6,37],[6,39,6,41],[6,43,6,49],[6,51,6,53],[7,7,7,13],[7,15,7,17],[7,19,7,25],[7,27,7,29],[7,31,7,37],[7,39,7,41],[7,43,7,49],[7,51,7,53],[8,1,8,2],[8,7,8,9],[8,11,8,13],[8,15,8,17],[8,19,8,21],[8,23,8,25],[8,27,8,29],[8,31,8,33],[8,35,8,37],[8,39,8,41],[8,43,8,45],[8,47,8,49],[8,51,8,53],[10,7,10,9],[10,11,10,13],[10,15,10,17],[10,19,10,21],[10,23,10,25],[10,27,10,29],[10,31,10,33],[10,35,10,37],[10,39,10,41],[10,43,10,45],[10,47,10,49],[10,51,10,53],[22,1,22,5],[24,7,24,9],[24,11,24,13],[24,15,24,17],[24,19,24,21],[24,23,24,25],[24,27,24,29],[24,31,24,33],[24,35,24,37],[24,39,24,41],[24,43,24,45],[24,47,24,49],[24,51,24,53],[49,7,49,17],[49,19,49,29],[49,31,49,41],[49,43,49,49],[51,7,51,13],[51,19,51,25],[51,31,51,37],[51,43,51,49],[58,7,58,13],[58,19,58,25],[58,31,58,37],[58,43,58,49],[65,7,65,13],[65,19,65,25],[65,31,65,37],[65,43,65,49],[69,7,69,17],[69,19,69,29],[69,31,69,41],[69,43,69,49],[87,1,87,5],[120,1,120,5]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":7},"Obowiązuje dla roku 2024"]
[null,null,"Stan: ","2024-01-05",null,null,"Dz.U.23-12","Sprzedaż","TAK",null,"Mrożenie cen w drugiej połowie roku?",{"$nulls":3},"TAK"]
[null,null,"Grupy taryfowe G",{"$nulls":3},true,"Dystrybucja","TAK"]
[]
[null,"ENERGIA",{"$nulls":5},"BUDYNEK",{"$nulls":11},"POMPA CIEPŁA SOLANKA / WODA",{"$nulls":11},"POMPA CIEPŁA POWIETRZE / WODA",{"$nulls":11},"OGRZEWANIE ELEKTRYCZNE BEZPOŚREDNIE"]
[]
[{"$nulls":7},"1 połowa roku",{"$nulls":7},"2 połowa roku",{"$nulls":3},"1 połowa roku",{"$nulls":7},"2 połowa roku",{"$nulls":3},"1 połowa roku",{"$nulls":7},"2 połowa roku",{"$nulls":3},"1 połowa roku",{"$nulls":7},"2 połowa roku"]
[{"$nulls":7},{"$f":"EE!D11","v":{"v":0.5,"d":"50%"}},{"$nulls":7},{"$f":"1-H8","v":{"v":0.5,"d":"50%"}},{"$nulls":3},{"$f":"EE!D35","v":{"v":0.54,"d":"54%"}},{"$nulls":7},{"$f":"EE!R35","v":{"v":0.45999999999999996,"d":"46%"}},{"$nulls":3},{"$f":"EE!D59","v":{"v":0.54,"d":"54%"}},{"$nulls":7},{"$f":"EE!R59","v":{"v":0.45999999999999996,"d":"46%"}},{"$nulls":3},{"$f":"EE!P59","v":{"v":0,"d":"0%"}},{"$nulls":7},{"$f":"EE!AD59","v":{"v":0,"d":"0%"}}]
[null,"Grupa taryfowa",{"$nulls":5},"Ceny energii poniżej progu",{"$nulls":3},"Ceny powyżej progu",{"$nulls":3},"Opłaty wg taryfikatora",{"$nulls":3},"Ceny energii poniżej progu",{"$nulls":3},"Ceny powyżej progu",{"$nulls":3},"Opłaty wg taryfikatora",{"$nulls":3},"Ceny energii poniżej progu",{"$nulls":3},"Ceny powyżej progu",{"$nulls":3},"Opłaty wg taryfikatora",{"$nulls":3},"Ceny energii poniżej progu",{"$nulls":3},"Ceny powyżej progu",{"$nulls":3},"Opłaty wg taryfikatora"]
[{"$nulls":7},"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna"]
[{"$nulls":7},"[zł/kWh] netto",{"$nulls":3},"[zł/kWh] netto",{"$nulls":3},"[zł/kWh] netto",{"$nulls":3},"[zł/kWh] netto",{"$nulls":3},"[zł/kWh] netto",{"$nulls":3},"[zł/kWh] netto",{"$nulls":3},"[zł/kWh] netto",{"$nulls":3},"[zł/kWh] netto",{"$nulls":3},"[zł/kWh] netto",{"$nulls":3},"[zł/kWh] netto",{"$nulls":3},"[zł/kWh] netto",{"$nulls":3},"[zł/kWh] netto"]
[null,"Dzień i Noc","G11",{"$nulls":4},{"$f":"IF(F3=FALSE,0.417)","v":{"v":0.417,"d":"0.4170"}},{"$nulls":3},{"v":0.693,"d":"0.6930"},{"$nulls":3},{"$f":"IF($O$2=\"TAK\",0.5,0.7425)","v":{"v":0.5,"d":"0.5000"}},{"$nulls":3},{"$f":"$H$12","v":{"v":0.417,"d":"0.4170"}},{"$nulls":3},{"$f":"$L$12","v":{"v":0.693,"d":"0.6930"}},{"$nulls":3},{"$f":"P12","v":{"v":0.5,"d":"0.5000"}},{"$nulls":3},{"$f":"$H$12","v":{"v":0.417,"d":"0.4170"}},{"$nulls":3},{"$f":"$L$12","v":{"v":0.693,"d":"0.6930"}},{"$nulls":3},{"$f":"AB12","v":{"v":0.5,"d":"0.5000"}},{"$nulls":3},{"$f":"$H$12","v":{"v":0.417,"d":"0.4170"}},{"$nulls":3},{"$f":"$L$12","v":{"v":0.693,"d":"0.6930"}},{"$nulls":3},{"$f":"AN12","v":{"v":0.5,"d":"0.5000"}}]
[{"$nulls":7},{"$f":"EE!M14","v":1400},{"$nulls":3},{"$f":"EE!N14","v":0},{"$nulls":3},{"$f":"EE!T14","v":1400},{"$nulls":3},{"$f":"EE!M38","v":100},{"$nulls":3},{"$f":"EE!N38","v":{"v":1635.8929640000003,"d":"1636"}},{"$nulls":3},{"$f":"EE!R36","v":{"v":1478.723636,"d":"1479"}},{"$nulls":3},{"$f":"EE!M62","v":100},{"$nulls":3},{"$f":"EE!N62","v":{"v":1829.545678439049,"d":"1830"}},{"$nulls":3},{"$f":"EE!T62","v":{"v":1643.6870594110414,"d":"1644"}},{"$nulls":3},{"$f":"EE!M86","v":100},{"$nulls":3},{"$f":"EE!N86","v":{"v":6663.470785454546,"d":"6663"}},{"$nulls":3},{"$f":"EE!T86","v":{"v":5761.475113535354,"d":"5761"}}]
[null,"Dzień i Noc","G12",{"$nulls":5},{"$f":"IF(F3=FALSE,0.512,1.3935)","v":{"v":0.512,"d":"0.5120"}},{"$f":"IF(F3=FALSE,0.265,0.717)","v":{"v":0.265,"d":"0.2650"}},null,null,{"v":0.693,"d":"0.6930"},{"v":0.693,"d":"0.6930"},null,null,{"$f":"IF($O$2=\"TAK\",0.5,0.927)","v":{"v":0.5,"d":"0.5000"}},{"v":0.476,"d":"0.4760"},null,null,{"$f":"$I$14","v":{"v":0.512,"d":"0.5120"}},{"$f":"$J$14","v":{"v":0.265,"d":"0.2650"}},null,null,{"$f":"$M$14","v":{"v":0.693,"d":"0.6930"}},{"$f":"$N$14","v":{"v":0.693,"d":"0.6930"}},null,null,{"$f":"Q14","v":{"v":0.5,"d":"0.5000"}},{"v":0.476,"d":"0.4760"},null,null,{"$f":"$I$14","v":{"v":0.512,"d":"0.5120"}},{"$f":"$J$14","v":{"v":0.265,"d":"0.2650"}},null,null,{"$f":"$M$14","v":{"v":0.693,"d":"0.6930"}},{"$f":"$N$14","v":{"v":0.693,"d":"0.6930"}},null,null,{"$f":"AC14","v":{"v":0.5,"d":"0.5000"}},{"v":0.476,"d":"0.4760"},null,null,{"$f":"$I$14","v":{"v":0.512,"d":"0.5120"}},{"$f":"$J$14","v":{"v":0.265,"d":"0.2650"}},null,null,{"$f":"$M$14","v":{"v":0.693,"d":"0.6930"}},{"$f":"$N$14","v":{"v":0.693,"d":"0.6930"}},null,null,{"$f":"AO14","v":{"v":0.5,"d":"0.5000"}},{"v":0.476,"d":"0.4760"}]
[{"$nulls":8},{"$f":"EE!M18","v":700},{"$f":"EE!M21","v":700},null,null,{"$f":"EE!N18","v":0},{"$f":"EE!N21","v":0},null,null,{"$f":"EE!T18","v":700},{"$f":"EE!T21","v":700},null,null,{"$f":"EE!M42","v":50},{"$f":"EE!M45","v":50},null,null,{"$f":"EE!N42","v":{"v":817.9464820000002,"d":"818"}},{"$f":"EE!N45","v":{"v":817.9464820000002,"d":"818"}},null,null,{"$f":"EE!T42","v":{"v":739.361818,"d":"739"}},{"$f":"EE!T45","v":{"v":739.361818,"d":"739"}},null,null,{"$f":"EE!M66","v":{"v":55.00000000000001,"d":"55"}},{"$f":"EE!M69","v":45},null,null,{"$f":"EE!N66","v":{"v":1006.2501231414769,"d":"1006"}},{"$f":"EE!N69","v":{"v":823.295555297572,"d":"823"}},null,null,{"$f":"EE!T66","v":{"v":821.8435297055207,"d":"822"}},{"$f":"EE!T69","v":{"v":821.8435297055207,"d":"822"}},null,null,{"$f":"EE!M90","v":50},{"$f":"EE!M93","v":50},null,null,{"$f":"EE!N90","v":{"v":3331.735392727273,"d":"3332"}},{"$f":"EE!N93","v":{"v":3331.735392727273,"d":"3332"}},null,null,{"$f":"EE!T90","v":{"v":2880.737556767677,"d":"2881"}},{"$f":"EE!T93","v":{"v":2880.737556767677,"d":"2881"}}]
[null,"Dzień i Noc","G12w",{"$nulls":5},{"$f":"IF(F3=FALSE,0.547,1.4895)","v":{"v":0.547,"d":"0.5470"}},{"$f":"IF(F3=FALSE,0.265,0.717)","v":{"v":0.265,"d":"0.2650"}},null,null,{"v":0.693,"d":"0.6930"},{"v":0.693,"d":"0.6930"},null,null,{"$f":"IF($O$2=\"TAK\",0.5,1.138)","v":{"v":0.5,"d":"0.5000"}},{"v":0.476,"d":"0.4760"},null,null,{"$f":"$I$16","v":{"v":0.547,"d":"0.5470"}},{"$f":"$J$16","v":{"v":0.265,"d":"0.2650"}},null,null,{"$f":"$M$16","v":{"v":0.693,"d":"0.6930"}},{"$f":"$N$16","v":{"v":0.693,"d":"0.6930"}},null,null,{"$f":"Q16","v":{"v":0.5,"d":"0.5000"}},{"v":0.476,"d":"0.4760"},null,null,{"$f":"$I$16","v":{"v":0.547,"d":"0.5470"}},{"$f":"$J$16","v":{"v":0.265,"d":"0.2650"}},null,null,{"$f":"$M$16","v":{"v":0.693,"d":"0.6930"}},{"$f":"$N$16","v":{"v":0.693,"d":"0.6930"}},null,null,{"$f":"AC16","v":{"v":0.5,"d":"0.5000"}},{"v":0.476,"d":"0.4760"},null,null,{"$f":"$I$16","v":{"v":0.547,"d":"0.5470"}},{"$f":"$J$16","v":{"v":0.265,"d":"0.2650"}},null,null,{"$f":"$M$16","v":{"v":0.693,"d":"0.6930"}},{"$f":"$N$16","v":{"v":0.693,"d":"0.6930"}},null,null,{"$f":"AO16","v":{"v":0.5,"d":"0.5000"}},{"v":0.476,"d":"0.4760"}]
[{"$nulls":8},{"$f":"EE!M25","v":560},{"$f":"EE!M28","v":840},null,null,{"$f":"EE!N25","v":0},{"$f":"EE!N28","v":0},null,null,{"$f":"EE!T25","v":560},{"$f":"EE!T28","v":840},null,null,{"$f":"EE!M49","v":35},{"$f":"EE!M52","v":65},null,null,{"$f":"EE!N49","v":{"v":572.5625374000001,"d":"572.56"}},{"$f":"EE!N52","v":{"v":1063.3304266000002,"d":"1063.33"}},null,null,{"$f":"EE!T49","v":{"v":517.5532725999999,"d":"517.55"}},{"$f":"EE!T52","v":{"v":961.1703634,"d":"961.17"}},null,null,{"$f":"EE!M73","v":40},{"$f":"EE!M76","v":60},null,null,{"$f":"EE!N73","v":{"v":731.8182713756196,"d":"731.82"}},{"$f":"EE!N76","v":{"v":1097.7274070634294,"d":"1097.73"}},null,null,{"$f":"EE!T73","v":{"v":657.4748237644167,"d":"657.47"}},{"$f":"EE!T76","v":{"v":986.2122356466248,"d":"986.21"}},null,null,{"$f":"EE!M97","v":35},{"$f":"EE!M100","v":65},null,null,{"$f":"EE!N97","v":{"v":2332.214774909091,"d":"2332.21"}},{"$f":"EE!N100","v":{"v":4331.256010545455,"d":"4331.26"}},null,null,{"$f":"EE!T97","v":{"v":2016.5162897373737,"d":"2016.52"}},{"$f":"EE!T100","v":{"v":3744.9588237979797,"d":"3744.96"}}]
[null,null,"G13","szczyt przedpołudniowy","szczyt popołudniowy","inne"]
[{"$nulls":3},0.846,1.309,0.56]
[]
[null,"Podatek akcyzowy",{"$nulls":5},{"v":5,"d":"5.0000"},"zł/MWh"]
[]
[null,"DYSTRYBUCJA"]
[]
[{"$nulls":7},"Opłaty poniżej progu",{"$nulls":3},"Opłaty powyżej progu",{"$nulls":3},"Opłaty wg taryfikatora",{"$nulls":3},"Opłaty poniżej progu",{"$nulls":3},"Opłaty powyżej progu",{"$nulls":3},"Opłaty wg taryfikatora",{"$nulls":3},"Opłaty poniżej progu",{"$nulls":3},"Opłaty powyżej progu",{"$nulls":3},"Opłaty wg taryfikatora",{"$nulls":3},"Opłaty poniżej progu",{"$nulls":3},"Opłaty powyżej progu",{"$nulls":3},"Opłaty wg taryfikatora"]
[{"$nulls":7},"G11","G12","G12w",null,"G11","G12","G12w",null,"G11","G12","G12w",null,"G11","G12","G12w",null,"G11","G12","G12w",null,"G11","G12","G12w",null,"G11","G12","G12w",null,"G11","G12","G12w",null,"G11","G12","G12w",null,"G11","G12","G12w",null,"G11","G12","G12w",null,"G11","G12","G12w"]
[null,"S(SVn)","Składnik stały stawki sieciowej",null,null,"zł/miesiąc",null,10.34,10.34,10.34,null,10.34,10.34,10.34,null,{"$f":"L27","v":10.34},10.34,10.34,null,{"$f":"H27","v":10.34},10.34,10.34,null,{"$f":"L27","v":10.34},10.34,10.34,null,{"$f":"P27","v":10.34},10.34,10.34,null,{"$f":"T27","v":10.34},10.34,10.34,null,{"$f":"X27","v":10.34},10.34,10.34,null,{"$f":"AB27","v":10.34},10.34,10.34,null,{"$f":"AF27","v":10.34},10.34,10.34,null,{"$f":"AJ27","v":10.34},10.34,10.34,null,{"$f":"AN27","v":10.34},10.34,10.34]
[null,"P(i)","Liczba miesięcy",null,null,"ilość miesięcy",null,{"$f":"IF(H30<>0,IF(L30<>0,3,6),0)","v":6},{"$f":"H28","v":6},{"$f":"H28","v":6},null,{"$f":"6-H28","v":0},{"$f":"L28","v":0},{"$f":"L28","v":0},null,{"$f":"6","v":6},{"$f":"P28","v":6},{"$f":"P28","v":6},null,{"$f":"IF(T30<>0,IF(X30<>0,3,6),0)","v":3},{"$f":"T28","v":3},{"$f":"T28","v":3},null,{"$f":"6-T28","v":3},{"$f":"X28","v":3},{"$f":"X28","v":3},null,6,6,6,null,{"$f":"IF(AF30<>0,IF(AJ30<>0,3,6),0)","v":3},{"$f":"AF28","v":3},{"$f":"AF28","v":3},null,{"$f":"6-AF28","v":3},{"$f":"AJ28","v":3},{"$f":"AJ28","v":3},null,6,6,6,null,{"$f":"IF(AR30<>0,IF(AV30<>0,3,6),0)","v":3},{"$f":"AR28","v":3},{"$f":"AR28","v":3},null,{"$f":"6-AR28","v":3},{"$f":"AV28","v":3},{"$f":"AV28","v":3},null,6,6,6]
[null,"S(ZVnm)","Składnik zmienny stawki sieciowej",null,null,"zł/kWh",null,0.2573,{"$nulls":3},{"$f":"H29","v":0.2573},{"$nulls":3},{"$f":"L29","v":0.2573},{"$nulls":3},{"$f":"H29","v":0.2573},{"$nulls":3},{"$f":"L29","v":0.2573},{"$nulls":3},{"$f":"P29","v":0.2573},{"$nulls":3},{"$f":"T29","v":0.2573},{"$nulls":3},{"$f":"X29","v":0.2573},{"$nulls":3},{"$f":"AB29","v":0.2573},{"$nulls":3},{"$f":"AF29","v":0.2573},{"$nulls":3},{"$f":"AJ29","v":0.2573},{"$nulls":3},{"$f":"AN29","v":0.2573}]
[null,"E(oim)","Ilość energii zużytej",null,null,"kWh",null,{"$f":"H13","v":1400},{"$nulls":3},{"$f":"L13","v":0},{"$nulls":3},{"$f":"P13","v":1400},{"$nulls":3},{"$f":"T13","v":100},{"$nulls":3},{"$f":"X13","v":{"v":1635.8929640000003,"d":"1635.89"}},{"$nulls":3},{"$f":"AB13","v":{"v":1478.723636,"d":"1478.72"}},{"$nulls":3},{"$f":"AF13","v":100},{"$nulls":3},{"$f":"AJ13","v":{"v":1829.545678439049,"d":"1829.55"}},{"$nulls":3},{"$f":"AN13","v":{"v":1643.6870594110414,"d":"1643.69"}},{"$nulls":3},{"$f":"AR13","v":100},{"$nulls":3},{"$f":"AV13","v":{"v":6663.470785454546,"d":"6663.47"}},{"$nulls":3},{"$f":"AZ13","v":{"v":5761.475113535354,"d":"5761.48"}}]
[null,"S(ZVnm)","Składnik zmienny stawki sieciowej dzień",null,null,"zł/kWh",null,null,0.2934,0.3314,null,null,{"$f":"I31","v":0.2934},0.3314,null,{"$f":"L31","v":0},0.2934,0.3314,null,null,{"$f":"I31","v":0.2934},0.3314,null,null,{"$f":"M31","v":0.2934},0.3314,null,null,{"$f":"Q31","v":0.2934},0.3314,null,null,{"$f":"U31","v":0.2934},0.3314,null,null,{"$f":"Y31","v":0.2934},0.3314,null,null,{"$f":"AC31","v":0.2934},0.3314,null,null,{"$f":"AG31","v":0.2934},0.3314,null,null,{"$f":"AK31","v":0.2934},0.3314,null,null,{"$f":"AO31","v":0.2934},0.3314]
[null,"S(ZVnm)","Składnik zmienny stawki sieciowej noc",null,null,"zł/kWh",null,null,0.0618,0.0527,null,null,{"$f":"I33","v":0.0618},0.0527,null,null,{"$f":"M33","v":0.0618},0.0527,null,null,{"$f":"I33","v":0.0618},0.0527,null,null,{"$f":"M33","v":0.0618},0.0527,null,null,{"$f":"Q33","v":0.0618},0.0527,null,null,{"$f":"U33","v":0.0618},0.0527,null,null,{"$f":"Y33","v":0.0618},0.0527,null,null,{"$f":"AC33","v":0.0618},0.0527,null,null,{"$f":"AG33","v":0.0618},0.0527,null,null,{"$f":"AK33","v":0.0618},0.0527,null,null,{"$f":"AO33","v":0.0618},0.0527]
[null,"S(oSJ)","stawka jakosciowa",null,null,"zł/kWh",null,0.0314,{"$f":"H35","v":0.0314},0.0314,null,{"$f":"H35","v":0.0314},0.0314,0.0314,null,{"$f":"L35","v":0.0314},0.0314,0.0314,null,{"$f":"H35","v":0.0314},0.0314,0.0314,null,{"$f":"L35","v":0.0314},0.0314,0.0314,null,{"$f":"P35","v":0.0314},0.0314,0.0314,null,{"$f":"T35","v":0.0314},0.0314,0.0314,null,{"$f":"X35","v":0.0314},0.0314,0.0314,null,{"$f":"AB35","v":0.0314},0.0314,0.0314,null,{"$f":"AF35","v":0.0314},0.0314,0.0314,null,{"$f":"AJ35","v":0.0314},0.0314,0.0314,null,{"$f":"AN35","v":0.0314},0.0314,0.0314]
[null,"S(OZE)","stawka OZE",null,null,"zł/kWh",null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"L38","v":0},0,0,null,0,0,0,null,0,0,0,null,{"$f":"X38","v":0},0,0,null,0,0,0,null,0,0,0,null,{"$f":"AJ38","v":0},0,0,null,0,0,0]
[null,"S(ok)","stawka opłaty kogeneracyjnej",null,null,"zł/kWh",null,{"$f":"6.18/1000","v":0.00618},0.00618,0.00618,null,{"$f":"H40","v":0.00618},0.00618,0.00618,null,{"$f":"L40","v":0.00618},0.00618,0.00618,null,{"$f":"H40","v":0.00618},0.00618,0.00618,null,{"$f":"L40","v":0.00618},0.00618,0.00618,null,{"$f":"P40","v":0.00618},0.00618,0.00618,null,{"$f":"T40","v":0.00618},0.00618,0.00618,null,{"$f":"X40","v":0.00618},0.00618,0.00618,null,{"$f":"AB40","v":0.00618},0.00618,0.00618,null,{"$f":"AF40","v":0.00618},0.00618,0.00618,null,{"$f":"AJ40","v":0.00618},0.00618,0.00618,null,{"$f":"AN40","v":0.00618},0.00618,0.00618]
[null,"O(a)","opłata abonamentowa",null,null,"zł/miesiąc",null,2.28,2.28,2.28,null,2.28,2.28,2.28,null,{"$f":"L44","v":2.28},2.28,2.28,null,{"$f":"H44","v":2.28},2.28,2.28,null,2.28,2.28,2.28,null,2.28,2.28,2.28,null,{"$f":"T44","v":2.28},2.28,2.28,null,2.28,2.28,2.28,null,2.28,2.28,2.28,null,{"$f":"AF44","v":2.28},2.28,2.28,null,2.28,2.28,2.28,null,2.28,2.28,2.28]
[null,"Opłata łączna:"]
[]
[{"$nulls":7},"BUDYNEK",{"$nulls":11},"POMPA CIEPŁA SOLANKA / WODA",{"$nulls":11},"POMPA CIEPŁA POWIETRZE / WODA",{"$nulls":11},"OGRZEWANIE BEZPOŚREDNIE"]
[{"$nulls":7},"Energia","poniżej progu",null,"powyże progu",null,"suma",{"v":0.23,"d":"23%"},null,"suma",{"$f":"N54","v":{"v":0.23,"d":"23%"}},"SUMA",null,"Energia","poniżej progu",null,"powyże progu",null,"suma",{"v":0.23,"d":"23%"},null,"suma",{"$f":"Z54","v":{"v":0.23,"d":"23%"}},"SUMA",null,"Energia","poniżej progu",null,"powyże progu",null,"suma",{"v":0.23,"d":"23%"},null,"suma",{"$f":"AL54","v":{"v":0.23,"d":"23%"}},"SUMA",null,"Energia","poniżej progu",null,"powyże progu",null,"suma",{"v":0.23,"d":"23%"},null,"suma",{"$f":"AX54","v":{"v":0.23,"d":"23%"}},"SUMA"]
[{"$nulls":7},"G12",{"$f":"I14*I15+J14*J15","v":{"v":543.9000000000001,"d":"543.90 zł"}},"netto",{"$f":"M14*M15+N14*N15","v":{"v":0,"d":"0.00 zł"}},"netto",{"v":543.9000000000001,"d":"543.90 zł"},{"v":668.9970000000001,"d":"669.00 zł"},null,{"$f":"Q14*Q15+R14*R15","v":{"v":683.2,"d":"683.20 zł"}},{"v":840.336,"d":"840.34 zł"},{"v":1509.333,"d":"1,509.33 zł"},null,"G12",{"$f":"U14*U15+V14*V15","v":{"v":38.85,"d":"38.85 zł"}},"netto",{"$f":"Y14*Y15+Z14*Z15","v":{"v":1133.673824052,"d":"1,133.67 zł"}},"netto",{"v":1172.523824052,"d":"1,172.52 zł"},{"v":1442.2043035839602,"d":"1,442.20 zł"},null,{"$f":"AC14*AC15+AD14*AD15","v":{"v":721.6171343679999,"d":"721.62 zł"}},{"v":887.5890752726399,"d":"887.59 zł"},{"v":2329.7933788566,"d":"2,329.79 zł"},null,"G12",{"$f":"AG14*AG15+AH14*AH15","v":{"v":40.08500000000001,"d":"40.09 zł"}},"netto",{"$f":"AK14*AK15+AL14*AL15","v":{"v":1267.875155158261,"d":"1,267.88 zł"}},"netto",{"v":1307.960155158261,"d":"1,307.96 zł"},{"v":1608.7909908446609,"d":"1,608.79 zł"},null,{"$f":"AO14*AO15+AP14*AP15","v":{"v":802.1192849925883,"d":"802.12 zł"}},{"v":986.6067205408835,"d":"986.61 zł"},{"v":2595.3977113855444,"d":"2,595.40 zł"},null,"G12",{"$f":"AS14*AS15+AT14*AT15","v":{"v":38.85,"d":"38.85 zł"}},"netto",{"$f":"AW14*AW15+AX14*AX15","v":{"v":4617.78525432,"d":"4,617.79 zł"}},"netto",{"v":4656.63525432,"d":"4,656.64 zł"},{"v":5727.6613628136,"d":"5,727.66 zł"},null,{"$f":"BA14*BA15+BB14*BB15","v":{"v":2811.5998554052526,"d":"2,811.60 zł"}},{"v":3458.2678221484607,"d":"3,458.27 zł"},{"v":9185.92918496206,"d":"9,185.93 zł"}]
[{"$nulls":7},"Opłaty cząstkowe - DYSTRYBUCJA ENERGII:",{"$nulls":11},"Opłaty cząstkowe - DYSTRYBUCJA ENERGII:",{"$nulls":11},"Opłaty cząstkowe - DYSTRYBUCJA ENERGII:",{"$nulls":11},"Opłaty cząstkowe - DYSTRYBUCJA ENERGII:"]
[{"$nulls":7},"G12",{"$f":"I27*I28+I31*I32+I33*I34+I35*I36+I37*I28+I38*I39+I40*I41+I42*I43+I44*I45","v":{"v":456.472,"d":"456.47 zł"}},"netto",{"$f":"M27*M28+M31*M32+M33*M34+M35*M36+M37*M28+M38*M39+M40*M41+M42*M43+M44*M45","v":{"v":0,"d":"0.00 zł"}},"netto",{"v":456.472,"d":"456.47 zł"},{"v":561.46056,"d":"561.46 zł"},null,{"$f":"Q27*Q28+Q31*Q32+Q33*Q34+Q35*Q36+Q37*Q28+Q38*Q39+Q40*Q41+Q42*Q43+Q44*Q45","v":{"v":429.11199999999997,"d":"429.11 zł"}},{"v":527.8077599999999,"d":"527.81 zł"},{"v":1089.26832,"d":"1,089.27 zł"},null,"G12",{"$f":"IF(U56=0,0,U27*U28+U31*U32+U33*U34+U35*U36+U37*U28+U38*U39+U40*U41+U42*U43+U44*U45)","v":{"v":99.12800000000001,"d":"99.13 zł"}},"netto",{"$f":"Y27*Y28+Y31*Y32+Y33*Y34+Y35*Y36+Y37*Y28+Y38*Y39+Y40*Y41+Y42*Y43+Y44*Y45","v":{"v":429.6214479935201,"d":"429.62 zł"}},"netto",{"v":528.7494479935201,"d":"528.75 zł"},{"v":650.3618210320298,"d":"650.36 zł"},null,{"$f":"AC27*AC28+AC31*AC32+AC33*AC34+AC35*AC36+AC37*AC28+AC38*AC39+AC40*AC41+AC42*AC43+AC44*AC45","v":{"v":459.73175199448,"d":"459.73 zł"}},{"v":565.4700549532105,"d":"565.47 zł"},{"v":1215.8318759852402,"d":"1,215.83 zł"},null,"G12",{"$f":"IF(AG56=0,0,AG27*AG28+AG31*AG32+AG33*AG34+AG35*AG36+AG37*AG28+AG38*AG39+AG40*AG41+AG42*AG43+AG44*AG45)","v":{"v":100.286,"d":"100.29 zł"}},"netto",{"$f":"AK27*AK28+AK31*AK32+AK33*AK34+AK35*AK36+AK37*AK28+AK38*AK39+AK40*AK41+AK42*AK43+AK44*AK45","v":{"v":492.47777804283874,"d":"492.48 zł"}},"netto",{"v":592.7637780428388,"d":"592.76 zł"},{"v":729.0994469926917,"d":"729.10 zł"},null,{"$f":"AO27*AO28+AO31*AO32+AO33*AO34+AO35*AO36+AO37*AO28+AO38*AO39+AO40*AO41+AO42*AO43+AO44*AO45","v":{"v":495.22858144406786,"d":"495.23 zł"}},{"v":609.1311551762035,"d":"609.13 zł"},{"v":1338.230602168895,"d":"1,338.23 zł"},null,"G12",{"$f":"IF(AS56=0,0,AS27*AS28+AS31*AS32+AS33*AS34+AS35*AS36+AS37*AS28+AS38*AS39+AS40*AS41+AS42*AS43+AS44*AS45)","v":{"v":99.12800000000001,"d":"99.13 zł"}},"netto",{"$f":"AW27*AW28+AW31*AW32+AW33*AW34+AW35*AW36+AW37*AW28+AW38*AW39+AW40*AW41+AW42*AW43+AW44*AW45","v":{"v":1511.4556436141092,"d":"1,511.46 zł"}},"netto",{"v":1610.5836436141092,"d":"1,610.58 zł"},{"v":1981.0178816453542,"d":"1,981.02 zł"},null,{"$f":"BA27*BA28+BA31*BA32+BA33*BA34+BA35*BA36+BA37*BA28+BA38*BA39+BA40*BA41+BA42*BA43+BA44*BA45","v":{"v":1381.2942149305372,"d":"1,381.29 zł"}},{"v":1698.9918843645607,"d":"1,698.99 zł"},{"v":3680.009766009915,"d":"3,680.01 zł"}]
[]
[{"$nulls":8},{"$f":"H21","v":{"v":5,"d":"5.00 zł"}},"netto",null,null,"z VAT 23%",{"$f":"I68+I68*N61","v":{"v":6.15,"d":"6.15 zł"}},{"$nulls":6},{"$f":"H21","v":{"v":5,"d":"5.00 zł"}},"netto",null,null,"z VAT 23%",{"$f":"U68+U68*Z61","v":{"v":6.15,"d":"6.15 zł"}},{"$nulls":6},{"$f":"H21","v":{"v":5,"d":"5.00 zł"}},"netto",null,null,"z VAT 23%",{"$f":"AG68+AG68*AL61","v":{"v":6.15,"d":"6.15 zł"}},{"$nulls":6},{"$f":"H21","v":{"v":5,"d":"5.00 zł"}},"netto",null,null,"z VAT 23%",{"$f":"AS68+AS68*AX61","v":{"v":6.15,"d":"6.15 zł"}}]
[]
[{"$nulls":12},{"v":0.23,"d":"23%"},"zł/kWh",null,null,{"$f":"M72","v":{"v":0.23,"d":"23%"}},"zł/kWh",{"$nulls":6},{"v":0.23,"d":"23%"},"zł/kWh",null,null,{"$f":"Y72","v":{"v":0.23,"d":"23%"}},"zł/kWh",{"$nulls":6},{"v":0.23,"d":"23%"},"zł/kWh",null,null,{"$f":"AK72","v":{"v":0.23,"d":"23%"}},"zł/kWh",{"$nulls":6},{"v":0.23,"d":"23%"},"zł/kWh",null,null,{"$f":"AW72","v":{"v":0.23,"d":"23%"}},"zł/kWh"]
[{"$nulls":7},"G12w",{"v":966.604,"d":"966.60 zł"},"netto",null,null,{"v":1188.92292,"d":"1,188.92 zł"},{"$f":"M75/(I17+M17+J17+N17)","v":{"v":0.8492306571428572,"d":"0.85 zł"}},null,null,{"v":2529.82464,"d":"2,529.82 zł"},{"$f":"Q75/(I17+J17+M17+N17+Q17+R17)","v":{"v":0.9035087999999999,"d":"0.90 zł"}},null,"G12w",{"v":1651.3079200153002,"d":"1,651.31 zł"},"netto",null,null,{"v":2031.1087416188193,"d":"2,031.11 zł"},{"$f":"Y75/(U17+Y17+V17+Z17)","v":{"v":1.1700656571235568,"d":"1.17 zł"}},null,null,{"v":3427.8659869572425,"d":"3,427.87 zł"},{"$f":"AC75/(U17+V17+Y17+Z17+AC17+AD17)","v":{"v":1.0663374247981057,"d":"1.07 zł"}},null,"G12w",{"v":1850.1802912401233,"d":"1,850.18 zł"},"netto",null,null,{"v":2275.7217582253516,"d":"2,275.72 zł"},{"$f":"AK75/(AG17+AK17+AH17+AL17)","v":{"v":1.1794080770693907,"d":"1.18 zł"}},null,null,{"v":3839.475784928183,"d":"3,839.48 zł"},{"$f":"AO75/(AG17+AH17+AK17+AL17+AO17+AP17)","v":{"v":1.0745104130100083,"d":"1.07 zł"}},null,"G12w",{"v":6079.724154598,"d":"6,079.72 zł"},"netto",null,null,{"v":7478.06071015554,"d":"7,478.06 zł"},{"$f":"AW75/(AS17+AW17+AT17+AX17)","v":{"v":1.1056543226648934,"d":"1.11 zł"}},null,null,{"v":12415.954268236992,"d":"12,415.95 zł"},{"$f":"BA75/(AS17+AT17+AW17+AX17+BA17+BB17)","v":{"v":0.9912980358053525,"d":"0.99 zł"}}]
[{"$nulls":8},"Sprzedaż","Dystrybucja","Pozostałe",null,"Sprzedaż","Dystrybucja","Pozostałe",{"$nulls":5},"Sprzedaż","Dystrybucja","Pozostałe",null,"Sprzedaż","Dystrybucja","Pozostałe"]
[{"$nulls":7},"G12w",{"v":679.8399999999999,"d":"679.84 zł"},{"$f":"R27*R28+R31*R32+R33*R34","v":291.89199999999994},{"$f":"R35*R36+R37*R28+R38*R39+R40*R41+R42*R43+R44*R45","v":118.43199999999999},{"v":1090.1639999999998,"d":"1,090.16 zł"},{"$f":"I81/$L$81","v":{"v":0.6236125940684154,"d":"62%"}},{"v":0.2677505402856818,"d":"27%"},{"v":0.10863686564590283,"d":"11%"},{"$nulls":4},"G12w",{"v":716.2937292784,"d":"716.29 zł"},{"$f":"AD27*AD28+AD31*AD32+AD33*AD34","v":284.2108326908199},{"$f":"AD35*AD36+AD37*AD28+AD38*AD39+AD40*AD41+AD42*AD43+AD44*AD45","v":135.07043424088},{"v":1135.5749962101,"d":"1,135.57 zł"},{"$f":"U81/$X$81","v":{"v":0.6307762425810527,"d":"63%"}},{"v":0.250279227386437,"d":"25%"},{"v":0.11894453003251029,"d":"12%"},{"$nulls":19},{"$f":"IF(AP56-$AU$79<0,0,AP56-$AU$79)","v":{"v":1209.2177113855444,"d":"1,209.22 zł"}},"zł","G12"]
[{"$nulls":46},{"$f":"AP63","v":{"v":1338.230602168895,"d":"1,338.23 zł"}},null,"G12"]
[{"$nulls":46},{"$f":"AU84+AU81","v":{"v":2547.4483135544397,"d":"2,547.45 zł"}},null,"G12"]
[null,"ENERGIA",{"$nulls":44},{"v":2453.2957849281834,"d":"2,453.30 zł"},null,"G12w"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"DYSTRYBUCJA"]

{"sheet":"PGNiG","index":15,"n_rows":77,"n_cols":21,"rows_kept":69,"cut":true,"hidden":true,"merged":[[4,1,4,11],[5,7,5,8],[5,10,5,11],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[18,1,18,11],[20,1,20,2],[20,7,20,8],[20,10,20,11],[32,1,32,7],[34,4,34,5],[50,1,51,2],[62,0,68,0]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":7},"Obowiązuje dla roku 2024"]
[null,null,"Stan: ","2024-01-01",null,2024,null,"Sprzedaż","TAK"]
[null,null,"Taryfy W",null,null,"2024 PGNiG po zmianie",null,"Dystrybucja","TAK"]
[]
[null,"PALIWO"]
[{"$nulls":7},"1 połowa roku",null,null,"2 połowa roku"]
[{"$nulls":7},{"$f":"EE!D35","v":{"v":0.54,"d":"54%"}},null,null,{"$f":"1-H7","v":{"v":0.45999999999999996,"d":"46%"}}]
[null,"Grupa taryfowa",null,null,"Roczna ilość paliwa","Ilość rozliczeń",null,"Ceny",null,null,"Ceny"]
[{"$nulls":7},"Paliwo","Abonament",null,"Paliwo","Abonament"]
[{"$nulls":4},"[m3/rok]","[i/rok]",null,"[zł/kWh] netto","[zł/m-c]",null,"[zł/kWh] netto","[zł/m-c]"]
[null,"W-1.1",null,null,"<300",1,null,{"$f":"H67/1000","v":0.20017},{"v":3.35,"d":"3.35 zł"},null,0.29097,{"v":3.35,"d":"3.35 zł"}]
[null,"W-1.2",null,null,"<300",2,null,{"$f":"$H$11","v":0.20017},{"v":4.29,"d":"4.29 zł"},null,0.29097,{"v":4.29,"d":"4.29 zł"}]
[null,"W-2.1",null,null,"300 < a < 1200",1,null,0.20017,{"v":5.49,"d":"5.49 zł"},null,0.29097,{"v":5.49,"d":"5.49 zł"}]
[null,"W-2.2",null,null,"300 < a < 1200",2,null,0.20017,{"v":6.3,"d":"6.30 zł"},null,0.29097,{"v":6.3,"d":"6.30 zł"}]
[null,"W-3.6",null,null,"1200 < a < 8000",6,null,0.20017,{"v":6.4,"d":"6.40 zł"},null,0.29097,{"v":6.4,"d":"6.40 zł"}]
[null,"W-3.9",null,null,"1200 < a < 8000",9,null,0.20017,{"v":8.02,"d":"8.02 zł"},null,0.29097,{"v":8.02,"d":"8.02 zł"}]
[null,"W-4",null,null,"> 8000",12,null,0.20017,{"v":16.11,"d":"16.11 zł"},null,0.29097,{"v":16.11,"d":"16.11 zł"}]
[]
[null,"DYSTRYBUCJA"]
[]
[null,"Grupa taryfowa",{"$nulls":5},"Ceny",null,null,"Ceny",null,null,"Wsp. konwersji Wk"]
[{"$nulls":7},"Stawka opłaty stałej","Stawka opłaty zmiennej",null,"Stawka opłaty stałej","Stawka opłaty zmiennej",null,"grupa E"]
[{"$nulls":7},"[zł/m-c]","[zł/kWh]",null,"[zł/m-c]","[zł/kWh]",null,"[kWh/m3]"]
[null,"W-1.1",{"$nulls":5},4.64,0.04535,null,6.01,{"$f":"5.706/100","v":{"v":0.05706000000000001,"d":"0.05706"}},null,10.972]
[null,"W-1.2",{"$nulls":5},5.45,0.04535,null,7.05,{"v":0.05706000000000001,"d":"0.05706"}]
[null,"W-2.1",{"$nulls":5},10.07,0.03779,null,13.04,{"$f":"4.756/100","v":{"v":0.047560000000000005,"d":"0.04756"}},null,"średnia arytmetyczna z 06-2023"]
[null,"W-2.2",{"$nulls":5},11.52,0.03779,null,14.92,{"v":0.047560000000000005,"d":"0.04756"},null,"https://www.psgaz.pl/mapa-orcs-i-jakosc-gazu"]
[null,"W-3.6",{"$nulls":5},32.76,0.03512,null,42.41,{"$f":"4.42/100","v":{"v":0.044199999999999996,"d":"0.04420"}}]
[null,"W-3.9",{"$nulls":5},35.23,0.03512,null,45.61,{"v":0.044199999999999996,"d":"0.04420"}]
[null,"W-4",{"$nulls":5},158.16,0.03502,null,204.77,{"$f":"4.407/100","v":0.04407}]
[]
[]
[null,"Opłaty łączne - SPRZEDAŻ I DYSTRYBUCJA ENERGII:"]
[]
[null,"Grupa taryfowa",null,null,"Energia CO i CWU"]
[null,{"$f":"IF(F56<300,\"W-1.2\",IF(F56<1200,\"W-2.2\",IF(F56<8000,\"W-3.6\",\"W-4\")))","v":"W-2.2"},"z solarami"]
[]
[]
[{"$nulls":4},"Zużycie","Zużycie po sprawności","Zużycie","Zużycie po sprawności","Paliwo","Dystrybucja","Suma 23%","Koszt paliwa"]
[null,"Kocioł tradycyjny",null,{"$f":"H6","v":"1 połowa roku"},{"$f":"(E36+F36)/N24*H7","v":{"v":610.2657744804959,"d":"610"}},{"$f":"E42/B43","v":{"v":709.6113656749952,"d":"710"}},{"$f":"E42*$N$24","v":{"v":6695.836077600001,"d":"6696"}},{"$f":"F42*$N$24","v":{"v":7785.855904186047,"d":"7786"}},{"$f":"VLOOKUP($B$36,$B$11:$L$17,7,0)*$H$42+VLOOKUP($B$36,$B$11:$L$17,8,0)*6","v":{"v":1596.894776340921,"d":"1,596.89 zł"}},{"$f":"VLOOKUP($B$36,$B$24:$L$30,7,0)*6+VLOOKUP($B$36,$B$24:$L$30,8,)*H42","v":{"v":469.999259355014,"d":"470.00 zł"}},{"$f":"(J42+I42)*$K$41+(J42+I42)","v":{"v":2542.279663906,"d":"2,542.28 zł"}},{"$f":"K42/F42","v":{"v":3.5826366189720447,"d":"3.58 zł"}},null,{"$f":"K42/H42","v":{"v":0.3265253936358043,"d":"0.33 zł"}}]
[null,{"$f":"'[2]2024'!G47/100","v":{"v":0.86,"d":"86%"}},null,{"$f":"K6","v":"2 połowa roku"},{"$f":"(E36+F36)/N24-E42","v":{"v":519.856030113015,"d":"520"}},{"$f":"E43/B43","v":{"v":604.4837559453663,"d":"604"}},{"$f":"E43*$N$24","v":{"v":5703.8603624,"d":"5704"}},{"$f":"F43*$N$24","v":{"v":6632.395770232559,"d":"6632"}},{"$f":"VLOOKUP($B$36,$B$11:$L$17,10,0)*$H$43+VLOOKUP($B$36,$B$11:$L$17,11,0)*6","v":{"v":1968.2281972645678,"d":"1,968.23 zł"}},{"$f":"VLOOKUP($B$36,$B$24:$L$30,10,0)*6+VLOOKUP($B$36,$B$24:$L$30,11,)*H43","v":{"v":547.611893044279,"d":"547.61 zł"}},{"v":3094.483311079882,"d":"3,094.48 zł"},{"v":5.119216654946082,"d":"5.12 zł"},null,{"$f":"K43/H43","v":{"v":0.46657096745771803,"d":"0.47 zł"}}]
[{"$nulls":3},"suma",{"$f":"E42+E43","v":{"v":1130.121804593511,"d":"1130"}},{"v":1314.0951216203616,"d":"1314"},{"v":12399.69644,"d":"12400"},{"v":14418.251674418607,"d":"14418"},null,null,{"$f":"K42+K43","v":{"v":5636.7629749858825,"d":"5,636.76 zł"}},{"v":4.289463435520102,"d":"4.29 zł"},null,{"$f":"K44/H44","v":{"v":0.39094635759388463,"d":"0.39 zł"}}]
[]
[null,{"$f":"'[2]2024'!G50/100","v":{"v":0.92,"d":"92%"}},null,{"$f":"K6","v":"2 połowa roku"},{"v":519.856030113015,"d":"520"},{"$f":"E47/B47","v":{"v":565.0609022967554,"d":"565"}},{"$f":"E47*$N$24","v":{"v":5703.8603624,"d":"5704"}},{"$f":"F47*$N$24","v":{"v":6199.848220000001,"d":"6200"}},{"$f":"VLOOKUP($B$36,$B$11:$L$17,10,0)*$H$47+VLOOKUP($B$36,$B$11:$L$17,11,0)*6","v":{"v":1842.3698365734003,"d":"1,842.37 zł"}},{"$f":"VLOOKUP($B$36,$B$24:$L$30,10,0)*6+VLOOKUP($B$36,$B$24:$L$30,11,)*H47","v":{"v":528.493291324,"d":"528.49 zł"}},{"v":2916.1616473138024,"d":"2,916.16 zł"},{"v":5.160791757951622,"d":"5.16 zł"},null,{"$f":"K47/H47","v":{"v":0.4703601675129076,"d":"0.47 zł"}}]
[{"$nulls":3},"suma",{"$f":"E46+E47","v":{"v":1130.121804593511,"d":"1130"}},{"v":1228.3932658625117,"d":"1228"},{"v":12399.69644,"d":"12400"},{"v":13477.93091304348,"d":"13478"},null,null,{"$f":"K46+K47","v":{"v":5311.488341834629,"d":"5,311.49 zł"}},{"v":4.323931504220017,"d":"4.32 zł"},null,{"$f":"K48/H48","v":{"v":0.39408781482136496,"d":"0.39 zł"}}]
[]
[]
[{"$nulls":4},"Zużycie","Zużycie po sprawności","Zużycie","Zużycie po sprawności","Paliwo","Dystrybucja","Suma 23%","Koszt paliwa",null,"Oszczędność dzięki instalacji solarnej"]
[{"$nulls":4},"m3/rok","m3/rok","kWh/rok","kWh/rok","[zł/rok/netto]","[zł/rok/netto]",{"v":0.23,"d":"23%"}]
[null,"Kocioł tradycyjny",null,{"$f":"H18","v":0},{"$f":"E42-0.5*J76","v":{"v":539.1840271235874,"d":"539"}},{"$f":"E54/B55","v":{"v":626.9581710739388,"d":"627"}},{"$f":"E54*$N$24","v":{"v":5915.927145600001,"d":"5916"}},{"$f":"F54*$N$24","v":{"v":6878.985053023257,"d":"6879"}},{"$f":"VLOOKUP($B$37,$B$11:$L$17,7,0)*$H$54+VLOOKUP($B$37,$B$11:$L$17,8,0)*6","v":{"v":1414.7664380636652,"d":"1,414.77 zł"}},{"$f":"VLOOKUP($B$37,$B$24:$L$30,7,0)*6+VLOOKUP($B$37,$B$24:$L$30,8,)*H54","v":{"v":329.0768451537489,"d":"329.08 zł"}},{"$f":"(J54+I54)*$K$41+(J54+I54)","v":{"v":2144.9272383574194,"d":"2,144.93 zł"}},{"$f":"K54/F54","v":{"v":3.42116481978901,"d":"3.42 zł"}},null,{"$f":"K54/H54","v":{"v":0.3118086784350173,"d":"0.31 zł"}}]
[null,{"$f":"B43","v":{"v":0.86,"d":"86%"}},null,{"$f":"K18","v":0},{"$f":"E43-0.5*J76","v":{"v":448.77428275610646,"d":"449"}},{"$f":"E55/B55","v":{"v":521.8305613443099,"d":"522"}},{"$f":"E55*$N$24","v":{"v":4923.9514303999995,"d":"4924"}},{"$f":"F55*$N$24","v":{"v":5725.524919069768,"d":"5726"}},{"$f":"VLOOKUP($B$37,$B$11:$L$17,10,0)*$H$55+VLOOKUP($B$37,$B$11:$L$17,11,0)*6","v":{"v":1703.7559857017304,"d":"1,703.76 zł"}},{"$f":"VLOOKUP($B$37,$B$24:$L$30,10,0)*6+VLOOKUP($B$37,$B$24:$L$30,11,)*H55","v":{"v":361.82596515095815,"d":"361.83 zł"}},{"v":2540.6657995488067,"d":"2,540.67 zł"},{"v":4.868756235747653,"d":"4.87 zł"},null,{"$f":"K55/H55","v":{"v":0.4437437327513355,"d":"0.44 zł"}}]
[]
[null,"Kocioł kondensacyjny",null,{"$f":"H18","v":0},{"$f":"E46-0.5*J76","v":{"v":539.1840271235874,"d":"539"}},{"$f":"E58/B59","v":{"v":586.0695946995514,"d":"586"}},{"$f":"E58*$N$24","v":{"v":5915.927145600001,"d":"5916"}},{"$f":"F58*$N$24","v":{"v":6430.355593043478,"d":"6430"}},{"$f":"VLOOKUP($B$37,$B$11:$L$17,7,0)*$H$58+VLOOKUP($B$37,$B$11:$L$17,8,0)*6","v":{"v":1324.9642790595128,"d":"1,324.96 zł"}},{"$f":"VLOOKUP($B$37,$B$24:$L$30,7,0)*6+VLOOKUP($B$37,$B$24:$L$30,8,)*H58","v":{"v":312.12313786111304,"d":"312.12 zł"}},{"$f":"(J58+I58)*$K$41+(J58+I58)","v":{"v":2013.6175228123698,"d":"2,013.62 zł"}},{"$f":"K58/F58","v":{"v":3.435799333430104,"d":"3.44 zł"}},null,{"$f":"K58/H58","v":{"v":0.3131424839072278,"d":"0.31 zł"}}]
[null,{"$f":"B47","v":{"v":0.92,"d":"92%"}},null,{"$f":"K18","v":0},{"$f":"E47-0.5*J76","v":{"v":448.77428275610646,"d":"449"}},{"$f":"E59/B59","v":{"v":487.7981334305505,"d":"488"}},{"$f":"E59*$N$24","v":{"v":4923.9514303999995,"d":"4924"}},{"$f":"F59*$N$24","v":{"v":5352.12112,"d":"5352"}},{"$f":"VLOOKUP($B$37,$B$11:$L$17,10,0)*$H$59+VLOOKUP($B$37,$B$11:$L$17,11,0)*6","v":{"v":1595.1066822864,"d":"1,595.11 zł"}},{"$f":"VLOOKUP($B$37,$B$24:$L$30,10,0)*6+VLOOKUP($B$37,$B$24:$L$30,11,)*H59","v":{"v":344.0668804672,"d":"344.07 zł"}},{"v":2385.183482186928,"d":"2,385.18 zł"},{"v":4.889693745674234,"d":"4.89 zł"},null,{"$f":"K59/H59","v":{"v":0.4456520001525915,"d":"0.45 zł"}}]
[{"$nulls":3},"suma",{"$f":"E58+E59","v":{"v":987.9583098796938,"d":"988"}},{"v":1073.867728130102,"d":"1074"},{"v":10839.878576,"d":"10840"},{"v":11782.476713043478,"d":"11782"},null,null,{"$f":"K58+K59","v":{"v":4398.801004999297,"d":"4,398.80 zł"}},{"v":4.096222364982339,"d":"4.10 zł"},null,{"$f":"K60/H60","v":{"v":0.3733341564876357,"d":"0.37 zł"}}]
[]
[2024,"Co byłoby gdyby nie zamrożenie cen?"]
[null,"Cena energii na Towarowej Giełdzie Energii na 30.07.2023 wynosiła średnio",{"$nulls":5},249.15,"PLN/MWh"]
[null,"https://tge.pl/gaz-otf",{"$nulls":5},{"$f":"H64/1000","v":0.24915},"zł/kWh"]
[null,"Max ",295,"PLN/MWh",null,"Wybrana",null,{"$f":"VLOOKUP(F3,R68:U71,4,0)","v":{"v":200.17,"d":"200.17000"}},"zł/kWh"]
[null,"Min",214,"PLN/MWh",{"$nulls":7},"2024 - prognoza PGNiG przed zmianą",{"$nulls":5},"2024 PGNiG prognoza",null,null,516.73]
[{"$nulls":11},"2024 - prognoza na bazie TGE (30.07.2023)",{"$nulls":5},"2024 TGE",null,null,249.15]
[{"$nulls":11},"2023 - zamrożona",{"$nulls":5},"Zamrożona",null,null,200.17]
[null,"Instalacja solarna na potrzeby wspomagania przygotowania CWU"]
[null,"Instalacja solarna - powierzchnia",{"$nulls":4},{"$f":"2.3*2","v":4.6},"m2"]
[null,"Energia roczna uzyskana z 1 m2 kolektora (optymalnie)",{"$nulls":4},525,"kWh/m2/rok",null,"60% zapotrzebowania"]
[null,"Energia roczna uzyskana z instalacji (optymalnie)",{"$nulls":4},{"$f":"G74*G73","v":2415},"kWh/rok",null,{"$f":"IF(F36*0.6>G75,G75,F36*0.6)","v":1559.817864},"kWh/rok"]
[null,"Ilość ekwiwalentu gazu ziemnego",{"$nulls":4},{"$f":"G75/$N$24","v":220.10572366022603},"m3/rok",null,{"$f":"J75/$N$24","v":142.16349471381702},"m3/rok"]
[null,"Sprawność kotła"]

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

{"sheet":"Dane","index":17,"n_rows":26,"n_cols":10,"rows_kept":26,"hidden":true}
[]
[null,"Powierzchnia domu",null,null,{"$f":"Obliczenia!H17","v":140}]
[null,"Standard domu",null,null,{"$f":"Obliczenia!H20","v":70}]
[null,"Ilość osób",null,null,{"$f":"Obliczenia!H32","v":4},null,{"$f":"Obliczenia!H35","v":45},"l/os"]
[null,"System ogrzewania",null,null,{"$f":"Obliczenia!AA13","v":"Grzejniki niskotemperaturowe 45/35"}]
[]
[null,"Temperatura CWU",null,null,{"$f":"Obliczenia!H38","v":44},"stC",{"$f":"E7+5","v":49},"NOWA CWU do obliczeń COP"]
[]
[null,"Wybrane miasto",null,null,{"$f":"Obliczenia!AE67","v":"Kraków"}]
[null,"Strefa klimatyczna",null,null,{"$f":"HLOOKUP(E9,strefy_klim2,2,0)","v":-20}]
[]
[null,"Temperatura dzienna",null,null,{"$f":"Obliczenia!H29","v":20}]
[null,"Temperatura nocna",null,null,17]
[{"$nulls":8},"uśrednione"]
[null,"Energia elektryczna",null,null,{"$f":"VLOOKUP(E16,H15:I16,2,0)","v":1.19},null,null,"G11",1.29,"zł/kWh"]
[null,"Wybrana taryfa",null,null,{"$f":"Obliczenia!P80","v":"G12w"},null,null,"G12w",1.19,"zł/kWh"]
[]
[null,"System grzewczy"]
[null,"Ogrzewanie podłogowe"]
[null,"Grzejniki niskotemperaturowe 55/45"]
[]
[null,"CWU",null,null,{"$f":"INT((E7-10)*E4*G4*365/860)","v":2597},"kWh"]
[null,"CO",null,null,{"$f":"Budynek!C39","v":9310},"kWh"]
[]
[]
[null,"Ilość pomp w kaskadzie",null,null,{"$f":"IF(Obliczenia!J46=4,Obliczenia!Q55,1)","v":1}]

{"sheet":"Budynek","index":18,"n_rows":40,"n_cols":6,"rows_kept":40,"hidden":true}
[]
[null,"Energia CO",null,{"$f":"Dane!E2*Dane!E3","v":9800},"kWh/rok"]
[null,"Moc obliczeniowa",null,{"$f":"Dane!E2*Dane!E3/2000","v":4.9},"kW"]
[null,"Wskaźnik obliczeniowy",null,{"$f":"D3*1000/(Dane!E12-Dane!E10)","v":122.5},"W/K"]
[]
[null,"Obliczenie wartości funkcji lini zapotrzebowania mocy"]
[null,"T1(zew)","x",12,"stC","- zależnie od standardu budynku"]
[null,"Q(12)","y",{"$f":"D4*(Dane!E12-Budynek!D7)/1000","v":0.98},"kW"]
[null,"T2(zew)","x",{"$f":"Dane!E10","v":-20},"stC"]
[null,"Q(-20)","y",{"$f":"D3+((Dane!E12-20)/40)*D3","v":4.9},"kW","40 = delta (-20 +20)"]
[null,null,"a=",{"$f":"(D8-D10)/(D7-D9)","v":-0.12250000000000001}]
[null,null,"b=",{"$f":"D10-D11*D9","v":2.45}]
[]
[null,"T(zew)",30,null,"Q"]
[null,null,20]
[null,null,15,{"$f":"$D$11*C16+$D$12","v":0.6125},"- zależnie od standardu budynku"]
[null,null,12,{"$f":"$D$11*C17+$D$12","v":0.98},"- zależnie od standardu budynku"]
[null,null,10,1.225]
[null,null,7,1.5925000000000002]
[null,null,2,2.205]
[null,null,-7,3.3075]
[null,null,-15,4.2875000000000005]
[null,null,-20,{"$f":"$D$11*C23+$D$12","v":4.9}]
[]
[null,"Krzywa grzewcza"]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"}]
[null,"T1(zew)","x",20]
[null,"T1(zasilanie)","y",{"$f":"IF(B26=\"ogrzewanie podłogowe\",20,IF(B26=\"grzejniki niskotemperaturowe 55/45\",40,35))","v":35}]
[null,"T2(zew)","x",{"$f":"D9","v":-20}]
[null,"T2(zasilanie)","y",{"$f":"IF(B26=\"ogrzewanie podłogowe\",35,IF(B26=\"grzejniki niskotemperaturowe 55/45\",55,45))","v":45}]
[null,null,"a=",{"$f":"(D28-D30)/(D27-D29)","v":-0.25}]
[null,null,"b=",{"$f":"D30-D31*D29","v":40}]
[]
[]
[null,"Zapotrzebowanie energii elektrycznej dla domu"]
[null,{"$f":"Dane!E4*975","v":3900},"kWh"]
[]
[null,"Q dla PB",{"$f":"D11*Obliczenia!Q72+Budynek!D12","v":{"v":4.00575,"d":"4.01"}},"kW"]
[null,"ECO",{"$f":"D10*1900","v":9310},"kWh"]
[null,"ECWU"]

{"sheet":"251.A04","index":19,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A04"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":2.54},{"$f":"E7*Dane!$E$26","v":3},{"$f":"F7*Dane!$E$26","v":3.83},{"$f":"G7*Dane!$E$26","v":4.46},{"$f":"H7*Dane!$E$26","v":4},{"$f":"I7*Dane!$E$26","v":6.25},{"$f":"S5*T3+S6","v":6.656},{"$f":"$S$5*U3+$S$6","v":7.265},{"$f":"J7*Dane!$E$26","v":8.28},{"$f":"K7*Dane!$E$26","v":9.14}]
[null,"Q",null,2.54,3,3.83,4.46,4,6.25,8.28,9.14,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.092},{"$f":"(P4-O4)/(P3-O3)","v":0.10375000000000001},{"$f":"(Q4-P4)/(Q3-P3)","v":0.06999999999999999},{"$f":"(R4-Q4)/(R3-Q3)","v":-0.092},{"$f":"(S4-R4)/(S3-R3)","v":0.75},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.20299999999999993},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.08600000000000012}]
[null,"COP",null,2.25,2.56,3.2,4,5.1,5.52,8.17,10.88,null,"b=",{"$f":"N4-N5*$N$3","v":4.38},{"$f":"O4-O5*O3","v":4.55625},{"$f":"P4-P5*P3","v":4.32},{"$f":"Q4-Q5*Q3","v":4.644},{"$f":"R4-R5*R3","v":-1.25},{"$f":"S4-S5*$S$3","v":4.220000000000001},null,null,{"$f":"V4-V5*V3","v":6.559999999999997}]
[{"$nulls":3},{"$f":"D5","v":2.54},3,3.83,4.46,4,6.25,8.28,9.14,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":2.54},3,3.8300000000000005,4.46,4,6.25,{"$f":"T4","v":6.656},{"$f":"U4","v":7.265},{"$f":"V5*V3+V6","v":8.28},{"$f":"W4","v":9.14}]
[null,"Q",null,2.39,2.84,3.64,4.35,5.49,5.98,7.95,10.52,null,"COP",{"$f":"D6","v":2.25},2.56,3.2,4,5.1,5.52,{"$f":"T3*S10+S11","v":6.049999999999999},{"$f":"U3*S10+S11","v":6.844999999999999},{"$f":"J6","v":8.17},{"$f":"K6","v":10.88}]
[null,"COP",null,1.92,2.17,2.64,3.28,3.88,4.25,5.95,8.53,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.06200000000000001},{"$f":"(P9-O9)/(P3-O3)","v":0.08000000000000002},{"$f":"(Q9-P9)/(Q3-P3)","v":0.08888888888888886},{"$f":"(R9-Q9)/(R3-Q3)","v":0.21999999999999992},{"$f":"(S9-R9)/(S3-R3)","v":0.13999999999999999},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.265},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.2710000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.49},{"$f":"O9-O10*O3","v":3.7600000000000002},{"$f":"P9-P10*P3","v":3.822222222222222},{"$f":"Q9-Q10*Q3","v":3.56},{"$f":"R9-R10*R3","v":4.12},{"$f":"S9-S10*$S$3","v":2.869999999999999},null,null,{"$f":"V9-V10*V3","v":2.7499999999999982}]
[null,"Q",null,2.24,2.68,3.49,4.3,5.36,5.86,7.89,10.59,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.8,"d":"1.80"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.034,"d":"2.03"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.476,"d":"2.48"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.0039999999999996,"d":"3.00"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.58},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.9139999999999997,"d":"3.91"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.426,"d":"5.43"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.694,"d":"7.69"}},null,"COP=",{"$f":"N10*N3+N11","v":2.25},{"$f":"O10*O3+O11","v":2.56},3.2,4,5.1,5.52,{"$f":"T9","v":6.049999999999999},{"$f":"U9","v":6.844999999999999},8.17,{"$f":"W9","v":10.88}]
[null,"Qmax",null,{"$f":"D12","v":2.24},2.68,3.49,{"v":4.3,"d":"4.30"},5.36,5.86,7.89,10.59,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.62,1.83,2.23,2.59,3.13,3.41,4.64,6.44,null,"Q",{"$f":"D9*Dane!$E$26","v":2.39},{"$f":"E9*Dane!$E$26","v":2.84},{"$f":"F9*Dane!$E$26","v":3.64},{"$f":"G9*Dane!$E$26","v":4.35},{"$f":"H9*Dane!$E$26","v":5.49},{"$f":"I9*Dane!$E$26","v":5.98},{"$f":"S16*T14+S17","v":6.3740000000000006},{"$f":"$S$16*U14+$S$17","v":6.965},{"$f":"J9*Dane!$E$26","v":7.95},{"$f":"K9*Dane!$E$26","v":10.52}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.08999999999999994},{"$f":"(P15-O15)/(P3-O3)","v":0.10000000000000003},{"$f":"(Q15-P15)/(Q3-P3)","v":0.07888888888888884},{"$f":"(R15-Q15)/(R3-Q3)","v":0.22800000000000012},{"$f":"(S15-R15)/(S3-R3)","v":0.1633333333333334},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.19699999999999998},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.25699999999999995}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":4.1899999999999995},{"$f":"O15-O16*O3","v":4.34},{"$f":"P15-P16*P3","v":4.192222222222222},{"$f":"Q15-Q16*Q3","v":3.8939999999999992},{"$f":"R15-R16*R3","v":4.346666666666666},{"$f":"S15-S16*$S$3","v":4.010000000000001},null,null,{"$f":"V15-V16*V14","v":2.8100000000000014}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},49,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},49,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":2.3900000000000006},{"$f":"O16*O14+O17","v":2.8399999999999994},3.64,4.35,5.49,5.98,{"$f":"T15","v":6.3740000000000006},{"$f":"U15","v":6.965},7.95,{"$f":"W15","v":10.52}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},55,{"$nulls":6},"COP",{"$f":"D10","v":1.92},2.17,2.64,3.28,3.88,4.25,{"$f":"T14*S21+S22","v":4.59},{"$f":"U14*S21+S22","v":5.1},{"$f":"J10","v":5.95},{"$f":"K10","v":8.53}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.05},{"$f":"(P20-O20)/(P14-O14)","v":0.058750000000000024},{"$f":"(Q20-P20)/(Q14-P14)","v":0.07111111111111107},{"$f":"(R20-Q20)/(R14-Q14)","v":0.12000000000000002},{"$f":"(S20-R20)/(S14-R14)","v":0.12333333333333336},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.17},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.2579999999999999}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.92},{"$f":"O20-O21*O14","v":3.0512500000000005},{"$f":"P20-P21*P14","v":3.1377777777777776},{"$f":"Q20-Q21*Q14","v":3.0399999999999996},{"$f":"R20-R21*R14","v":3.0166666666666666},{"$f":"S20-S21*$S$3","v":2.55},null,null,{"$f":"V20-V21*V14","v":0.7900000000000018}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,2 | 4 | 5,1"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.92},{"$f":"O21*O14+O22","v":2.17},2.64,3.28,3.88,4.25,{"$f":"T20","v":4.59},{"$f":"U20","v":5.1},5.95,{"$f":"W20","v":8.53}]
[null,45092,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":10.54},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":2.24},{"$f":"E14*Dane!$E$26","v":2.68},{"$f":"F14*Dane!$E$26","v":3.49},{"$f":"G14*Dane!$E$26","v":{"v":4.3,"d":"4.30"}},{"$f":"H14*Dane!$E$26","v":5.36},{"$f":"I14*Dane!$E$26","v":5.86},{"$f":"S27*T25+S28","v":6.266},{"$f":"S27*U25+S28","v":6.875},{"$f":"J14*Dane!$E$26","v":7.89},{"$f":"K14*Dane!$E$26","v":10.59}]
[null,{"$f":"D14+8","v":10.24},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.088},{"$f":"(P26-O26)/(P3-O3)","v":0.10125},{"$f":"(Q26-P26)/(Q3-P3)","v":0.08999999999999996},{"$f":"(R26-Q26)/(R3-Q3)","v":0.2120000000000001},{"$f":"(S26-R26)/(S3-R3)","v":0.16666666666666666},{"$f":"(V26-S26)/(V3-S3)","v":0.20299999999999993},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.27}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":10.39},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":4},4.19875,4.12,3.8759999999999994,4.193333333333333,3.830000000000001,null,null,{"$f":"V26-V27*V25","v":2.4899999999999993}]
[null,{"$f":"D9+8","v":10.39},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2.24},{"$f":"O27*O25+O28","v":2.6800000000000006},3.49,4.3,5.359999999999999,5.86,{"$f":"T26","v":6.266},{"$f":"U26","v":6.875},7.89,{"$f":"W26","v":10.59}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.8,"d":"1.80"}},{"v":2.034,"d":"2.03"},{"v":2.476,"d":"2.48"},{"v":3.0039999999999996,"d":"3.00"},3.58,{"v":3.9139999999999997,"d":"3.91"},{"$f":"T25*S32+S33","v":4.2164},{"$f":"U25*S32+S33","v":4.67},{"$f":"J13","v":5.426},{"$f":"K13","v":7.694}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.04679999999999995},{"$f":"(P31-O31)/(P25-O25)","v":0.05525000000000002},{"$f":"(Q31-P31)/(Q25-P25)","v":0.05866666666666662},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11520000000000011},{"$f":"(S31-R31)/(S25-R25)","v":0.11133333333333321},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.15120000000000006},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.22679999999999997}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.735999999999999},{"$f":"O31-O32*O25","v":2.86275},{"$f":"P31-P32*P25","v":2.8866666666666663},{"$f":"Q31-Q32*Q25","v":2.773599999999999},{"$f":"R31-R32*R25","v":2.8006666666666673},{"$f":"S31-S32*$S$3","v":2.4019999999999992},null,null,{"$f":"V31-V32*V25","v":0.8900000000000006}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7999999999999998},{"$f":"O32*O25+O33","v":2.034},2.476,3.0039999999999996,3.58,3.9139999999999997,{"$f":"T31","v":4.2164},{"$f":"U31","v":4.67},5.426,{"$f":"W31","v":7.694}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-8.188235294117645},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-8.494382022471907},-8.651034482758622,-4.119828815977171,-6.6355685131195274,-4.882629107981222,20,20,-0.9486166007905171,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-8.494382022471907},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-8.494382022471907},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-8.5}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A04"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":1.9041486068111455},{"$f":"E66*Dane!$E$26","v":2.48},{"$f":"F66*Dane!$E$26","v":3.23},{"$f":"G66*Dane!$E$26","v":4.31},{"$f":"H66*Dane!$E$26","v":5.04},{"$f":"I66*Dane!$E$26","v":5.52},{"$f":"I57*J52+I58","v":5.9639999999999995},{"$f":"I57*K52+I58","v":6.63},{"$f":"L66*Dane!$E$26","v":7.74},{"$f":"M66*Dane!$E$26","v":10.51}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.341235294117647},1.51,1.7,1.92,2.34,2.54,null,null,3.34,4.42]
[null,"Q",null,{"$f":"D54","v":1.9041486068111455},2.48,3.23,4.31,5.04,5.52,null,null,{"$f":"L54","v":7.74},{"$f":"M54","v":10.51}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.11517027863777089},{"$f":"(F54-E54)/(F52-E52)","v":0.09375},0.11999999999999995,0.14600000000000007,0.15999999999999984,{"$f":"(L54-I54)/(L52-I52)","v":0.22200000000000006}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.207554179566563},{"$f":"E54-E57*E52","v":3.88625},4.069999999999999,4.018,3.9200000000000013,3.299999999999999]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":1.9041486068111455},{"$f":"E57*E52+E58","v":2.48},3.2299999999999995,4.31,5.04,5.52]
[null,"COP",null,{"$f":"D55","v":1.341235294117647},{"$f":"E55","v":1.51},1.7,1.92,2.34,2.54,null,null,{"$f":"L55","v":3.34},{"$f":"M55","v":4.42}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03375294117647058},{"$f":"(F61-E61)/(F52-E52)","v":0.023749999999999993},0.024444444444444442,0.08399999999999999,0.06666666666666672,{"$f":"(L61-I61)/(L52-I52)","v":0.07999999999999999}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.0162941176470586},{"$f":"E61-E62*E52","v":1.86625},1.871111111111111,1.752,1.8733333333333329,1.7400000000000002]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.3412352941176469},{"$f":"E62*E52+E63","v":1.51},1.6999999999999997,1.92,2.34,2.54]
[null,"Q",null,{"$f":"E66/F66*E66","v":1.9041486068111455},2.48,3.23,4.31,5.04,5.52,null,null,7.74,10.51]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"251.A06","index":20,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":3.74},{"$f":"E7*Dane!$E$26","v":4.35},{"$f":"F7*Dane!$E$26","v":4.56},{"$f":"G7*Dane!$E$26","v":5.97},{"$f":"H7*Dane!$E$26","v":6},{"$f":"I7*Dane!$E$26","v":8.75},{"$f":"S5*T3+S6","v":9.29},{"$f":"$S$5*U3+$S$6","v":10.1},{"$f":"J7*Dane!$E$26","v":11.45},{"$f":"K7*Dane!$E$26","v":11.95}]
[null,"Q",null,3.74,4.35,4.56,5.97,6,8.75,11.45,11.95,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.12199999999999989},{"$f":"(P4-O4)/(P3-O3)","v":0.026249999999999996},{"$f":"(Q4-P4)/(Q3-P3)","v":0.15666666666666668},{"$f":"(R4-Q4)/(R3-Q3)","v":6.0000000000000496E-3},{"$f":"(S4-R4)/(S3-R3)","v":0.9166666666666666},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2699999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.05}]
[null,"COP",null,2.2,2.44,3,4,5.1,5.34,7.71,9.61,null,"b=",{"$f":"N4-N5*$N$3","v":6.179999999999998},{"$f":"O4-O5*O3","v":4.7437499999999995},{"$f":"P4-P5*P3","v":5.656666666666666},{"$f":"Q4-Q5*Q3","v":5.957999999999999},{"$f":"R4-R5*R3","v":-0.4166666666666661},{"$f":"S4-S5*$S$3","v":6.050000000000001},null,null,{"$f":"V4-V5*V3","v":10.45}]
[{"$nulls":3},{"$f":"D5","v":3.74},4.35,4.56,5.97,6,8.75,11.45,11.95,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":3.74},4.35,4.56,5.97,6,8.75,{"$f":"T4","v":9.29},{"$f":"U4","v":10.1},{"$f":"V5*V3+V6","v":11.45},{"$f":"W4","v":11.95}]
[null,"Q",null,3.57,4.17,5.25,5.91,7.19,8.48,11.11,13.18,null,"COP",{"$f":"D6","v":2.2},2.44,3,4,5.1,5.34,{"$f":"T3*S10+S11","v":5.814},{"$f":"U3*S10+S11","v":6.525},{"$f":"J6","v":7.71},{"$f":"K6","v":9.61}]
[null,"COP",null,1.92,2.12,2.51,3.31,3.82,4.19,5.74,8.08,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.04799999999999995},{"$f":"(P9-O9)/(P3-O3)","v":0.07},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.21999999999999992},{"$f":"(S9-R9)/(S3-R3)","v":0.08000000000000007},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.23700000000000002},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.18999999999999995}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.1599999999999993},{"$f":"O9-O10*O3","v":3.49},{"$f":"P9-P10*P3","v":3.7777777777777777},{"$f":"Q9-Q10*Q3","v":3.56},{"$f":"R9-R10*R3","v":4.539999999999999},{"$f":"S9-S10*$S$3","v":2.9699999999999998},null,null,{"$f":"V9-V10*V3","v":3.910000000000001}]
[null,"Q",null,3.37,3.95,5.04,5.94,7.16,8.4,11.12,13.26,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.8159999999999998,"d":"1.82"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.008,"d":"2.01"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.37},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.0540000000000003,"d":"3.05"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.5599999999999996,"d":"3.56"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.894,"d":"3.89"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.3,"d":"5.30"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":7.38},null,"COP=",{"$f":"N10*N3+N11","v":2.2},{"$f":"O10*O3+O11","v":2.4400000000000004},3,4,5.1,5.34,{"$f":"T9","v":5.814},{"$f":"U9","v":6.525},7.71,{"$f":"W9","v":9.61}]
[null,"Qmax",null,{"$f":"D12","v":3.37},3.95,5.04,5.94,7.16,{"v":8.4,"d":"8.40"},11.12,13.26,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.66,1.84,2.16,2.67,3.17,3.45,4.64,6.33,null,"Q",{"$f":"D9*Dane!$E$26","v":3.57},{"$f":"E9*Dane!$E$26","v":4.17},{"$f":"F9*Dane!$E$26","v":5.25},{"$f":"G9*Dane!$E$26","v":5.91},{"$f":"H9*Dane!$E$26","v":7.19},{"$f":"I9*Dane!$E$26","v":8.48},{"$f":"S16*T14+S17","v":9.006},{"$f":"$S$16*U14+$S$17","v":9.795},{"$f":"J9*Dane!$E$26","v":11.11},{"$f":"K9*Dane!$E$26","v":13.18}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.12000000000000002},{"$f":"(P15-O15)/(P3-O3)","v":0.135},{"$f":"(Q15-P15)/(Q3-P3)","v":0.07333333333333335},{"$f":"(R15-Q15)/(R3-Q3)","v":0.25600000000000006},{"$f":"(S15-R15)/(S3-R3)","v":0.43},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.2629999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.20700000000000002}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":5.970000000000001},{"$f":"O15-O16*O3","v":6.195},{"$f":"P15-P16*P3","v":5.763333333333334},{"$f":"Q15-Q16*Q3","v":5.398},{"$f":"R15-R16*R3","v":4.180000000000001},{"$f":"S15-S16*$S$3","v":5.850000000000001},null,null,{"$f":"V15-V16*V14","v":6.969999999999999}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},49,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},49,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":3.5700000000000003},{"$f":"O16*O14+O17","v":4.17},5.25,5.91,7.19,8.48,{"$f":"T15","v":9.006},{"$f":"U15","v":9.795},11.11,{"$f":"W15","v":13.18}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},57,{"$nulls":6},"COP",{"$f":"D10","v":1.92},2.12,2.51,3.31,3.82,4.19,{"$f":"T14*S21+S22","v":4.5},{"$f":"U14*S21+S22","v":4.965},{"$f":"J10","v":5.74},{"$f":"K10","v":8.08}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.040000000000000036},{"$f":"(P20-O20)/(P14-O14)","v":0.04874999999999996},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08888888888888892},{"$f":"(R20-Q20)/(R14-Q14)","v":0.10199999999999995},{"$f":"(S20-R20)/(S14-R14)","v":0.12333333333333352},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.15499999999999997},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.23399999999999999}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.7200000000000006},{"$f":"O20-O21*O14","v":2.8512499999999994},{"$f":"P20-P21*P14","v":3.1322222222222225},{"$f":"Q20-Q21*Q14","v":3.1060000000000003},{"$f":"R20-R21*R14","v":2.956666666666665},{"$f":"S20-S21*$S$3","v":2.6400000000000006},null,null,{"$f":"V20-V21*V14","v":1.0600000000000005}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 4 | 5,1"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.92},{"$f":"O21*O14+O22","v":2.12},2.51,3.31,3.82,4.19,{"$f":"T20","v":4.5},{"$f":"U20","v":4.965},5.74,{"$f":"W20","v":8.08}]
[null,46425,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":11.74},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.37},{"$f":"E14*Dane!$E$26","v":3.95},{"$f":"F14*Dane!$E$26","v":5.04},{"$f":"G14*Dane!$E$26","v":5.94},{"$f":"H14*Dane!$E$26","v":7.16},{"$f":"I14*Dane!$E$26","v":{"v":8.4,"d":"8.40"}},{"$f":"S27*T25+S28","v":8.944},{"$f":"S27*U25+S28","v":9.76},{"$f":"J14*Dane!$E$26","v":11.12},{"$f":"K14*Dane!$E$26","v":13.26}]
[null,{"$f":"D14+8","v":11.370000000000001},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.11600000000000002},{"$f":"(P26-O26)/(P3-O3)","v":0.13624999999999998},{"$f":"(Q26-P26)/(Q3-P3)","v":0.10000000000000003},{"$f":"(R26-Q26)/(R3-Q3)","v":0.24399999999999994},{"$f":"(S26-R26)/(S3-R3)","v":0.4133333333333334},{"$f":"(V26-S26)/(V3-S3)","v":0.2719999999999999},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.21400000000000005}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":11.57},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":5.69},5.99375,5.74,5.452000000000001,4.266666666666667,5.6800000000000015,null,null,{"$f":"V26-V27*V25","v":6.839999999999998}]
[null,{"$f":"D9+8","v":11.57},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.37},{"$f":"O27*O25+O28","v":3.9500000000000006},5.04,5.94,7.16,8.4,{"$f":"T26","v":8.944},{"$f":"U26","v":9.76},11.12,{"$f":"W26","v":13.26}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.8159999999999998,"d":"1.82"}},{"v":2.008,"d":"2.01"},2.37,{"v":3.0540000000000003,"d":"3.05"},{"v":3.5599999999999996,"d":"3.56"},{"v":3.894,"d":"3.89"},{"$f":"T25*S32+S33","v":4.1752},{"$f":"U25*S32+S33","v":4.5969999999999995},{"$f":"J13","v":5.3},{"$f":"K13","v":7.38}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03840000000000003},{"$f":"(P31-O31)/(P25-O25)","v":0.04525000000000001},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07600000000000001},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10119999999999987},{"$f":"(S31-R31)/(S25-R25)","v":0.1113333333333335},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.14059999999999997},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.20800000000000002}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.5840000000000005},{"$f":"O31-O32*O25","v":2.68675},{"$f":"P31-P32*P25","v":2.902},{"$f":"Q31-Q32*Q25","v":2.8516000000000004},{"$f":"R31-R32*R25","v":2.780666666666665},{"$f":"S31-S32*$S$3","v":2.4880000000000004},null,null,{"$f":"V31-V32*V25","v":1.1399999999999997}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.8159999999999998},{"$f":"O32*O25+O33","v":2.008},2.37,3.0540000000000003,3.5599999999999996,3.894,{"$f":"T31","v":4.1752},{"$f":"U31","v":4.5969999999999995},5.3,{"$f":"W31","v":7.38}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-14.515463917525771},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-14.54368932038835},-16.91914893617021,-7.788639365918096,-3.1312217194570144,-8.819714656290538,20,20,-13.717754172989373,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-14.54368932038835},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-14.54368932038835},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-14.5}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":2.7408877284595303},{"$f":"E66*Dane!$E$26","v":3.24},{"$f":"F66*Dane!$E$26","v":3.83},{"$f":"G66*Dane!$E$26","v":5.64},{"$f":"H66*Dane!$E$26","v":7.4},{"$f":"I66*Dane!$E$26","v":8.07},{"$f":"I57*J52+I58","v":8.61},{"$f":"I57*K52+I58","v":9.42},{"$f":"L66*Dane!$E$26","v":10.77},{"$f":"M66*Dane!$E$26","v":12.54}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.416609195402299},1.57,1.74,2.01,2.33,2.42,null,null,3.38,4.44]
[null,"Q",null,{"$f":"D54","v":2.7408877284595303},3.24,3.83,5.64,7.4,8.07,null,null,{"$f":"L54","v":10.77},{"$f":"M54","v":12.54}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.09982245430809397},{"$f":"(F54-E54)/(F52-E52)","v":0.07374999999999998},0.20111111111111107,0.35200000000000015,0.2233333333333333,{"$f":"(L54-I54)/(L52-I52)","v":0.2699999999999999}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.737336814621409},{"$f":"E54-E57*E52","v":4.3462499999999995},5.237777777777778,4.935999999999999,5.836666666666668,5.370000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":2.74088772845953},{"$f":"E57*E52+E58","v":3.2399999999999998},3.83,5.64,7.4,8.07]
[null,"COP",null,{"$f":"D55","v":1.416609195402299},{"$f":"E55","v":1.57},1.74,2.01,2.33,2.42,null,null,{"$f":"L55","v":3.38},{"$f":"M55","v":4.44}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03067816091954021},{"$f":"(F61-E61)/(F52-E52)","v":0.02124999999999999},0.029999999999999978,0.06400000000000006,0.029999999999999954,{"$f":"(L61-I61)/(L52-I52)","v":0.096}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.030172413793103},{"$f":"E61-E62*E52","v":1.88875},1.9499999999999997,1.8819999999999997,2.1200000000000006,1.46]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.416609195402299},{"$f":"E62*E52+E63","v":1.57},1.7399999999999998,2.01,2.33,2.42]
[null,"Q",null,{"$f":"E66/F66*E66","v":2.7408877284595303},3.24,3.83,5.64,7.4,8.07,null,null,10.77,12.54]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-D16","index":21,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4354.076109082917},null,null,"COP",{"$f":"K13","v":3.6996402340518375},{"$f":"L13","v":3.118976814598616},{"$f":"M13","v":3.527169428419424},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9996542170277353},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9996542170277353},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9988535242772321},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.527169428419424},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.4578297226472987E-4},{"$f":"1-L3","v":3.4578297226472987E-4},{"$f":"1-M3","v":1.1464757227679367E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9996542170277353},null,null,"COP-Inst",{"$f":"K14","v":3.699986136631324},{"$f":"L14","v":3.1193227171781026},{"$f":"M14","v":3.5283172200574393}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.4578297226472987E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.5283172200574393},{"$nulls":10},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R7*Bilans!F7+S7","v":11.432266666666667},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.1890354931072287,"d":"18.90%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D16'!$C$39+'D16'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":9.271162499999999},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC7*Bilans!F7+AD7","v":4.012383333333333},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.860972641509434},{"$f":"AF7*Z7","v":183.22824816179246},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":14.62668613417628},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ7*Bilans!F7+AK7","v":11.0016},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.19643544272348268,"d":"19.64%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":8.840495833333332},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU7*Bilans!F7+AV7","v":3.1673},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.047779245283019},{"$f":"AX7*AR7","v":144.6369357537736},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":18.529306244014357},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB7*Bilans!F7+BC7","v":11.432266666666667},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.1890354931072287,"d":"18.90%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":9.271162499999999},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W7<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W7<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W7<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W7<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W7<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM7*Bilans!F7+BN7","v":3.7823148148148147},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.6395859538784068},{"$f":"BP7*BJ7","v":172.72201082023062},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":15.516389972826753},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F7<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F7<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F7<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F7<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F7*BT7+BU7","v":2.94442},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY7","v":2.8760747763645322}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R8*Bilans!F8+S8","v":11.309111111111111},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.2249439979564167,"d":"22.49%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D16'!$C$39+'D16'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":8.765194444444443},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC8*Bilans!F8+AD8","v":3.6510370370370366},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.513262054507337},{"$f":"AF8*Z8","v":199.00521581551362},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":19.18626022033314},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ8*Bilans!F8+AK8","v":10.986888888888888},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.2315411298315164,"d":"23.15%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":8.44297222222222},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU8*Bilans!F8+AV8","v":2.907888888888889},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.7981572327044026},{"$f":"AX8*AR8","v":158.4988182893082},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":24.08955408658439},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB8*Bilans!F8+BC8","v":11.309111111111111},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.2249439979564167,"d":"22.49%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":8.765194444444443},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W8<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W8<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W8<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W8<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W8<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM8*Bilans!F8+BN8","v":3.6510370370370366},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.513262054507337},{"$f":"BP8*BJ8","v":199.00521581551362},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":19.18626022033314},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F8<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F8<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F8<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F8<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F8*BT8+BU8","v":2.7324666666666664},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY8","v":3.0991675749713044}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2545.5467595848954},{"$nulls":9},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R9*Bilans!F9+S9","v":11.346055555555555},{"v":0.23275893727139635,"d":"23.28%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D16'!$C$39+'D16'!$C$40)","v":2.6408958333333334},null,8.705159722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC9*Bilans!F9+AD9","v":3.5683518518518516},3.4336970649895178,202.49026646802938,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":20.437471236331746},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ9*Bilans!F9+AK9","v":10.997444444444444},{"v":0.24013722885114727,"d":"24.01%"},2.6408958333333334,null,8.35654861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU9*Bilans!F9+AV9","v":2.8471944444444444},2.739753144654088,161.56735256996856,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":25.614017502609784},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB9*Bilans!F9+BC9","v":11.346055555555555},{"v":0.23275893727139635,"d":"23.28%"},2.6408958333333334,null,8.705159722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W9<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W9<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W9<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W9<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W9<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM9*Bilans!F9+BN9","v":3.5683518518518516},3.4336970649895178,202.49026646802938,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":20.437471236331746},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F9<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F9<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F9<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F9<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F9*BT9+BU9","v":2.683383333333333},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY9","v":3.155856260947904}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R10*Bilans!F10+S10","v":11.582305555555555},{"v":0.28155465832699783,"d":"28.16%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D16'!$C$39+'D16'!$C$40)","v":3.2610520833333334},null,8.321253472222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC10*Bilans!F10+AD10","v":3.0396018518518515},2.924899895178197,216.01921298335952,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":30.04812152541908},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ10*Bilans!F10+AK10","v":11.064944444444444},{"v":0.29471924596699284,"d":"29.47%"},3.2610520833333334,null,7.803892361111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU10*Bilans!F10+AV10","v":2.4590694444444448},2.3662743710691827,174.76178524390724,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":37.141824538415044},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB10*Bilans!F10+BC10","v":11.582305555555555},{"v":0.28155465832699783,"d":"28.16%"},3.2610520833333334,null,8.321253472222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W10<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W10<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W10<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W10<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W10<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM10*Bilans!F10+BN10","v":3.0396018518518515},2.924899895178197,216.01921298335952,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":30.04812152541908},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F10<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F10<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F10<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F10<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F10*BT10+BU10","v":2.369508333333333},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY10","v":3.573894201549516}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.735367218927288},{"$nulls":11},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R11*Bilans!F11+S11","v":11.550222222222223},{"v":0.2750452131753117,"d":"27.50%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D16'!$C$39+'D16'!$C$40)","v":3.1768333333333336},null,8.37338888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC11*Bilans!F11+AD11","v":3.111407407407407},2.9939958071278823,215.0706948092243,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":28.551295828968673},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ11*Bilans!F11+AK11","v":11.055777777777779},{"v":0.28734598299531666,"d":"28.73%"},3.1768333333333336,null,7.878944444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU11*Bilans!F11+AV11","v":2.5117777777777777},2.416993710691824,173.6223262138365,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":35.36726621250995},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB11*Bilans!F11+BC11","v":11.550222222222223},{"v":0.2750452131753117,"d":"27.50%"},3.1768333333333336,null,8.37338888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W11<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W11<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W11<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W11<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W11<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM11*Bilans!F11+BN11","v":3.111407407407407},2.9939958071278823,215.0706948092243,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":28.551295828968673},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F11<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F11<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F11<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F11<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F11*BT11+BU11","v":2.4121333333333332},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY11","v":3.5107396328381197}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R12*Bilans!F12+S12","v":11.59436111111111},{"v":0.28399132001427907,"d":"28.40%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D16'!$C$39+'D16'!$C$40)","v":3.2926979166666674},null,8.301663194444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC12*Bilans!F12+AD12","v":3.01262037037037},2.898936582809224,216.30342839216453,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":30.629008246174276},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ12*Bilans!F12+AK12","v":11.06838888888889},{"v":0.29748664866411356,"d":"29.75%"},3.2926979166666674,null,7.775690972222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU12*Bilans!F12+AV12","v":2.439263888888889},2.3472161949685537,175.13694958352988,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":37.828450864616485},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB12*Bilans!F12+BF8","v":2.8649444444444447},{"v":1,"d":"100.00%"},3.2926979166666674,null,-0.4277534722222227,0.1299097223760068,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":64.92156854234484},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":9.693181457655152},null,{"$f":"IF(Bilans!W12<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W12<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W12<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W12<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W12<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W12<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM12*Bilans!F12+BN12","v":3.01262037037037},2.216833857442348,143.92033122293412,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":46.38488892695139},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F12<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F12<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F12<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F12<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F12*BT12+BU12","v":2.3534916666666663},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY12","v":3.598216306844762}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3173.388660490185},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.6996402340518375},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.118976814598616},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.527169428419424},{"$nulls":4},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R13*Bilans!F13+S13","v":11.578611111111112},{"v":0.28080692368591514,"d":"28.08%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D16'!$C$39+'D16'!$C$40)","v":3.251354166666667},null,8.327256944444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC13*Bilans!F13+AD13","v":3.04787037037037},2.9328563941299786,215.92421987683434,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":29.872166661603433},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ13*Bilans!F13+AK13","v":11.06388888888889},{"v":0.2938708260105448,"d":"29.39%"},3.251354166666667,null,7.812534722222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU13*Bilans!F13+AV13","v":2.465138888888889},2.3721147798742144,174.64102038128937,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":36.933615414952946},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB13*Bilans!F13+BC13","v":11.578611111111112},{"v":0.28080692368591514,"d":"28.08%"},3.251354166666667,null,8.327256944444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W13<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W13<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W13<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W13<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W13<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM13*Bilans!F13+BN13","v":3.04787037037037},2.9328563941299786,215.92421987683434,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":29.872166661603433},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F13<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F13<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F13<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F13<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F13*BT13+BU13","v":2.3744166666666664},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY13","v":3.566506338970241}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.699986136631324},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.1193227171781026},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.5283172200574393},{"$nulls":4},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R14*Bilans!F14+S14","v":11.444055555555556},{"v":0.25324464909001765,"d":"25.32%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D16'!$C$39+'D16'!$C$40)","v":2.8981458333333334},null,8.545909722222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC14*Bilans!F14+AD14","v":3.3490185185185184},3.2226404612159327,209.94052416614255,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":24.055784668808442},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ14*Bilans!F14+AK14","v":11.025444444444444},{"v":0.2628597738564331,"d":"26.29%"},2.8981458333333334,null,8.127298611111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU14*Bilans!F14+AV14","v":2.6861944444444448},2.5848286163522016,168.38995262657235,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":29.991599640135252},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB14*Bilans!F14+BC14","v":11.444055555555556},{"v":0.25324464909001765,"d":"25.32%"},2.8981458333333334,null,8.545909722222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W14<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W14<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W14<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W14<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W14<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM14*Bilans!F14+BN14","v":3.3490185185185184},3.2226404612159327,209.94052416614255,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":24.055784668808442},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F14<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F14<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F14<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F14<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F14*BT14+BU14","v":2.553183333333333},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY14","v":3.3167896650677613}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.9963401704886783},{"$nulls":4},{"$f":"F11","v":3.735367218927288},{"$f":"F15","v":2.9963401704886783},{"$f":"F28","v":3.515847117837645},{"$nulls":4},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R15*Bilans!F15+S15","v":11.553527777777777},{"v":0.2757175538015085,"d":"27.57%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D16'!$C$39+'D16'!$C$40)","v":3.185510416666667},null,8.36801736111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC15*Bilans!F15+AD15","v":3.104009259259259},2.986876834381551,215.18132762172428,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":28.702314241139742},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ15*Bilans!F15+AK15","v":11.056722222222223},{"v":0.28810621743434106,"d":"28.81%"},3.185510416666667,null,7.871211805555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU15*Bilans!F15+AV15","v":2.5063472222222223},2.4117680817610063,173.74919908824685,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":35.54665067024277},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB15*Bilans!F15+BC15","v":11.553527777777777},{"v":0.2757175538015085,"d":"27.57%"},3.185510416666667,null,8.36801736111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W15<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W15<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W15<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W15<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W15<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM15*Bilans!F15+BN15","v":3.104009259259259},2.986876834381551,215.18132762172428,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":28.702314241139742},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F15<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F15<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F15<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F15<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F15*BT15+BU15","v":2.4077416666666664},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY15","v":3.517143142996344}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.56864201597964},{"$f":"F19","v":3.56864201597964},{"$f":"F19","v":3.56864201597964},{"$nulls":4},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R16*Bilans!F16+S16","v":11.292777777777777},{"v":0.2214726718158115,"d":"22.15%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D16'!$C$39+'D16'!$C$40)","v":2.501041666666667},null,8.79173611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC16*Bilans!F16+AD16","v":3.6875925925925923},3.5484381551362683,197.3463879979036,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":18.65098026414905},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ16*Bilans!F16+AK16","v":10.982222222222223},{"v":0.22773548158640228,"d":"22.77%"},2.501041666666667,null,8.481180555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU16*Bilans!F16+AV16","v":2.9347222222222222},2.8239779874213835,157.05553577044026,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":23.435681968764793},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB16*Bilans!F16+BC16","v":11.292777777777777},{"v":0.2214726718158115,"d":"22.15%"},2.501041666666667,null,8.79173611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W16<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W16<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W16<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W16<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W16<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM16*Bilans!F16+BN16","v":3.6875925925925923},3.5484381551362683,197.3463879979036,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":18.65098026414905},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F16<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F16<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F16<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F16<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F16*BT16+BU16","v":2.7541666666666664},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY16","v":3.0747493227315905}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":726.6786083729986},{"$nulls":9},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R17*Bilans!F17+S17","v":11.318055555555556},{"v":0.22684071665234995,"d":"22.68%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D16'!$C$39+'D16'!$C$40)","v":2.5673958333333333},null,8.750659722222224,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC17*Bilans!F17+AD17","v":3.6310185185185184},3.4939989517819705,199.88294503406706,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":19.483956904245822},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ17*Bilans!F17+AK17","v":10.989444444444445},{"v":0.2336238056721096,"d":"23.36%"},2.5673958333333333,null,8.422048611111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU17*Bilans!F17+AV17","v":2.8931944444444446},2.7840172955974847,159.26666943789309,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":24.452766549853575},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB17*Bilans!F17+BC17","v":11.318055555555556},{"v":0.22684071665234995,"d":"22.68%"},2.5673958333333333,null,8.750659722222224,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W17<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W17<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W17<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W17<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W17<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM17*Bilans!F17+BN17","v":3.6310185185185184},3.4939989517819705,199.88294503406706,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":19.483956904245822},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F17<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F17<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F17<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F17<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F17*BT17+BU17","v":2.7205833333333334},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY17","v":3.1127045399662774}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4045.460116632566},{"$nulls":5},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R18*Bilans!F18+S18","v":11.326416666666667},{"v":0.2286110273181427,"d":"22.86%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D16'!$C$39+'D16'!$C$40)","v":2.5893437500000003},null,8.737072916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC18*Bilans!F18+AD18","v":3.6123055555555554},3.47599213836478,200.6837991143868,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":19.76522234953054},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ18*Bilans!F18+AK18","v":10.991833333333334},{"v":0.2355697790784067,"d":"23.56%"},2.5893437500000003,null,8.402489583333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU18*Bilans!F18+AV18","v":2.8794583333333335},2.770799528301887,159.97003266686323,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":24.795643567221845},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB18*Bilans!F18+BC18","v":11.326416666666667},{"v":0.2286110273181427,"d":"22.86%"},2.5893437500000003,null,8.737072916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W18<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W18<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W18<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W18<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W18<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM18*Bilans!F18+BN18","v":3.6123055555555554},3.47599213836478,200.6837991143868,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":19.76522234953054},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F18<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F18<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F18<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F18<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F18*BT18+BU18","v":2.709475},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY18","v":3.1254660378941512}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.56864201597964},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4354.076109082917},{"$nulls":5},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R19*Bilans!F19+S19","v":11.348583333333334},{"v":0.23329178384967286,"d":"23.33%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D16'!$C$39+'D16'!$C$40)","v":2.64753125},null,8.701052083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC19*Bilans!F19+AD19","v":3.5626944444444444},3.428253144654088,202.71517963325473,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":20.525203224775257},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ19*Bilans!F19+AK19","v":10.998166666666666},{"v":0.24072477988755703,"d":"24.07%"},2.64753125,null,8.350635416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU19*Bilans!F19+AV19","v":2.8430416666666667},2.735757075471698,161.76736769044814,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":25.72070200636056},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB19*Bilans!F19+BC19","v":11.348583333333334},{"v":0.23329178384967286,"d":"23.33%"},2.64753125,null,8.701052083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W19<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W19<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W19<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W19<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W19<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM19*Bilans!F19+BN19","v":3.5626944444444444},3.428253144654088,202.71517963325473,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":20.525203224775257},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F19<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F19<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F19<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F19<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F19*BT19+BU19","v":2.6800249999999997},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY19","v":3.1598108573700827}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":4839.4873093958595},{"$nulls":5},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R20*Bilans!F20+S20","v":11.491694444444445},{"v":0.26307677525555895,"d":"26.31%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D16'!$C$39+'D16'!$C$40)","v":3.0231979166666667},null,8.468496527777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC20*Bilans!F20+AD20","v":3.2423981481481476},3.1200435010482175,212.6208244550576,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":25.991507000705354},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ20*Bilans!F20+AK20","v":11.039055555555557},{"v":0.2738638193686054,"d":"27.39%"},3.0231979166666667,null,8.015857638888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU20*Bilans!F20+AV20","v":2.607930555555556},2.5095180817610068,171.01550133824688,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":32.3148229492307},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB20*Bilans!F20+BC20","v":11.491694444444445},{"v":0.26307677525555895,"d":"26.31%"},3.0231979166666667,null,8.468496527777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W20<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W20<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W20<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W20<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W20<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM20*Bilans!F20+BN20","v":3.2423981481481476},3.1200435010482175,212.6208244550576,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":25.991507000705354},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F20<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F20<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F20<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F20<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F20*BT20+BU20","v":2.4898916666666664},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY20","v":3.401100620719077}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.35250000000000004},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$6,0))))))","v":14.067499999999999},{"$f":"R21*Bilans!F21+S21","v":11.370874999999998},{"v":0.2978772521903548,"d":"29.79%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D16'!$C$39+'D16'!$C$40)","v":3.387125},null,7.983749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07874999999999999},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.55125},{"$f":"AC21*Bilans!F21+AD21","v":2.9488125},2.8375365566037734,218.15264800825474,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":32.24218901676523},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.25624999999999987},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.493749999999999},{"$f":"AJ21*Bilans!F21+AK21","v":10.5334375},{"v":0.3215593200225473,"d":"32.16%"},3.387125,null,7.1463125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.6907500000000004},{"$f":"AU21*Bilans!F21+AV21","v":2.3139875},2.226667216981132,171.18840230872644,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":41.08759014471772},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.22375000000000012},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.63625},{"$f":"BB21*Bilans!F21+BC21","v":10.924562499999999},{"v":0.3100467410022141,"d":"31.00%"},3.387125,null,7.5374374999999985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W21<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W21<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W21<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W21<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W21<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.75375},{"$f":"BM21*Bilans!F21+BN21","v":1.9547500000000002},1.880985849056604,144.6120730613208,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":48.638531781557745},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F21<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F21<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F21<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F21<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6907500000000004},{"$f":"Bilans!F21*BT21+BU21","v":2.3139875},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY21","v":3.6596447012022564}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R22*Bilans!F22+S22","v":11.246694444444444},{"v":0.21162421798009787,"d":"21.16%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D16'!$C$39+'D16'!$C$40)","v":2.3800729166666668},null,8.866621527777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC22*Bilans!F22+AD22","v":3.790731481481481},3.6476850104821796,192.27586035128402,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":17.1963813541313},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ22*Bilans!F22+AK22","v":10.969055555555556},{"v":0.21698066024118354,"d":"21.70%"},2.3800729166666668,null,8.58898263888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU22*Bilans!F22+AV22","v":3.0104305555555557},2.8968294025157233,152.69694725805817,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":21.65366812609861},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB22*Bilans!F22+BC22","v":11.246694444444444},{"v":0.21162421798009787,"d":"21.16%"},2.3800729166666668,null,8.866621527777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W22<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W22<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W22<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W22<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W22<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM22*Bilans!F22+BN22","v":3.790731481481481},3.6476850104821796,192.27586035128402,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":17.1963813541313},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F22<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F22<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F22<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F22<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F22*BT22+BU22","v":2.8153916666666663},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY22","v":3.0078841936225302}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R23*Bilans!F23+S23","v":11.390972222222222},{"v":0.2421919770773639,"d":"24.22%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D16'!$C$39+'D16'!$C$40)","v":2.7588020833333333},null,8.632170138888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC23*Bilans!F23+AD23","v":3.467824074074074},3.336962788259958,206.2284715179507,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":22.039049329150256},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ23*Bilans!F23+AK23","v":11.010277777777778},{"v":0.25056607462724223,"d":"25.06%"},2.7588020833333333,null,8.251475694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU23*Bilans!F23+AV23","v":2.773402777777778},2.66874606918239,164.93184300805817,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":27.55731927786263},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB23*Bilans!F23+BC23","v":11.390972222222222},{"v":0.2421919770773639,"d":"24.22%"},2.7588020833333333,null,8.632170138888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W23<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W23<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W23<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W23<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W23<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM23*Bilans!F23+BN23","v":3.467824074074074},3.336962788259958,206.2284715179507,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":22.039049329150256},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F23<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F23<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F23<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F23<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F23*BT23+BU23","v":2.623708333333333},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY23","v":3.2276347128358105}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.35250000000000004},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$6,0))))))","v":14.067499999999999},{"$f":"R24*Bilans!F24+S24","v":11.542718749999999},{"v":0.28826884913920303,"d":"28.83%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D16'!$C$39+'D16'!$C$40)","v":3.32740625},null,8.2153125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07874999999999999},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.55125},{"$f":"AC24*Bilans!F24+AD24","v":2.987203125},2.874478478773585,216.87293364688972,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":31.234473718622656},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.25624999999999987},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.493749999999999},{"$f":"AJ24*Bilans!F24+AK24","v":10.658359375},{"v":0.31218747022217014,"d":"31.22%"},3.32740625,null,7.330953125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.6907500000000004},{"$f":"AU24*Bilans!F24+AV24","v":2.3379968750000004},2.2497705778301893,169.74012811348763,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":39.90754585589425},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.22375000000000012},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.63625},{"$f":"BB24*Bilans!F24+BC24","v":11.033640625},{"v":0.3015692066733413,"d":"30.16%"},3.32740625,null,7.706234375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W24<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W24<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W24<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W24<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W24<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.75375},{"$f":"BM24*Bilans!F24+BN24","v":2.005666666666667},1.929981132075472,145.61273395754716,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":46.5200519361808},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F24<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F24<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F24<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F24<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6907500000000004},{"$f":"Bilans!F24*BT24+BU24","v":2.3379968750000004},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY24","v":3.6220630504577787}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R25*Bilans!F25+S25","v":11.519305555555556},{"v":0.2687381690157827,"d":"26.87%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D16'!$C$39+'D16'!$C$40)","v":3.0956770833333334},null,8.423628472222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC25*Bilans!F25+AD25","v":3.1806018518518515},3.0605791404612157,213.89239895505762,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":27.17284333561374},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ25*Bilans!F25+AK25","v":11.046944444444446},{"v":0.28022926148507626,"d":"28.02%"},3.0956770833333334,null,7.951267361111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU25*Bilans!F25+AV25","v":2.5625694444444447},2.465868710691824,172.33031718258647,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":33.726303894203404},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB25*Bilans!F25+BC25","v":11.519305555555556},{"v":0.2687381690157827,"d":"26.87%"},3.0956770833333334,null,8.423628472222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W25<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W25<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W25<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W25<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W25<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM25*Bilans!F25+BN25","v":3.1806018518518515},3.0605791404612157,213.89239895505762,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":27.17284333561374},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F25<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F25<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F25<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F25<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F25*BT25+BU25","v":2.4532083333333334},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY25","v":3.4519579841458996}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9498.858738542345},null,{"$f":"F26/F28","v":2701.7269011356893},{"$nulls":9},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.35250000000000004},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$6,0))))))","v":14.067499999999999},{"$f":"R26*Bilans!F26+S26","v":11.464875},{"v":0.2925856874438957,"d":"29.26%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D16'!$C$39+'D16'!$C$40)","v":3.3544583333333335},null,8.110416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07874999999999999},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.55125},{"$f":"AC26*Bilans!F26+AD26","v":2.9698125},2.857744103773585,217.46575306485852,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":31.687732250212207},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.25624999999999987},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.493749999999999},{"$f":"AJ26*Bilans!F26+AK26","v":10.601770833333333},{"v":0.31640547471432645,"d":"31.64%"},3.3544583333333335,null,7.2473125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.6907500000000004},{"$f":"AU26*Bilans!F26+AV26","v":2.3271208333333337},2.239304952830189,170.40438899551893,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":40.4390790479652},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.22375000000000012},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.63625},{"$f":"BB26*Bilans!F26+BC26","v":10.984229166666665},{"v":0.30538859690882575,"d":"30.54%"},3.3544583333333335,null,7.629770833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W26<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W26<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W26<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W26<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W26<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.75375},{"$f":"BM26*Bilans!F26+BN26","v":1.982601851851852},1.9077866876310274,145.1768435686583,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":47.46622386407685},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F26<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F26<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F26<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F26<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6907500000000004},{"$f":"Bilans!F26*BT26+BU26","v":2.3271208333333337},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY26","v":3.6389911394902876}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":9.693181457655152},{"$nulls":11},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R27*Bilans!F27+S27","v":11.504527777777778},{"v":0.26571150730509485,"d":"26.57%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D16'!$C$39+'D16'!$C$40)","v":3.056885416666667},null,8.44764236111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC27*Bilans!F27+AD27","v":3.2136759259259255},3.0924051362683436,213.2375692726677,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":26.534927955468095},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ27*Bilans!F27+AK27","v":11.042722222222222},{"v":0.2768235363663348,"d":"27.68%"},3.056885416666667,null,7.9858368055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU27*Bilans!F27+AV27","v":2.5868472222222225},2.48923034591195,171.645500809945,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":32.964706393990966},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB27*Bilans!F27+BC27","v":11.504527777777778},{"v":0.26571150730509485,"d":"26.57%"},3.056885416666667,null,8.44764236111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W27<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W27<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W27<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W27<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W27<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM27*Bilans!F27+BN27","v":3.2136759259259255},3.0924051362683436,213.2375692726677,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":26.534927955468095},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F27<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F27<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F27<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F27<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F27*BT27+BU27","v":2.4728416666666666},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY27","v":3.424550874880083}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.515847117837645},{"$nulls":11},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R28*Bilans!F28+S28","v":11.327972222222222},{"v":0.22894009911551297,"d":"22.89%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D16'!$C$39+'D16'!$C$40)","v":2.5934270833333333},null,8.734545138888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC28*Bilans!F28+AD28","v":3.608824074074074},3.472642033542977,200.83070224436582,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":19.817872627022755},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ28*Bilans!F28+AK28","v":10.992277777777778},{"v":0.23593172732372725,"d":"23.59%"},2.5934270833333333,null,8.398850694444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU28*Bilans!F28+AV28","v":2.876902777777778},2.768340408805032,160.0993546071148,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":24.85979588388361},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB28*Bilans!F28+BC28","v":11.327972222222222},{"v":0.22894009911551297,"d":"22.89%"},2.5934270833333333,null,8.734545138888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W28<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W28<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W28<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W28<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W28<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM28*Bilans!F28+BN28","v":3.608824074074074},3.472642033542977,200.83070224436582,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":19.817872627022755},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F28<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F28<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F28<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F28<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F28*BT28+BU28","v":2.707408333333333},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY28","v":3.1278518237391566}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R29*Bilans!F29+S29","v":14.362666666666666},{"v":0.11496457830486448,"d":"11.50%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D16'!$C$39+'D16'!$C$40)","v":1.6511979166666668},null,12.711468749999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC29*Bilans!F29+AD29","v":4.853208333333334},4.670068396226416,164.47397132959907,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":8.974239549438943},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ29*Bilans!F29+AK29","v":11.600999999999999},{"v":0.14233237795592338,"d":"14.23%"},1.6511979166666668,null,9.949802083333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.71675},3.5764952830188683,125.95969324882077,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":11.718263043429518},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB29*Bilans!F29+BC29","v":14.362666666666666},{"v":0.11496457830486448,"d":"11.50%"},1.6511979166666668,null,12.711468749999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W29<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W29<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W29<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W29<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W29<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM29*Bilans!F29+BN29","v":4.217064814814814},4.057930293501048,142.91523252424005,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":10.32800207709856},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F29<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F29<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F29<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F29<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F29*BT29+BU29","v":3.41395},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY29","v":2.480520245763194}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R30*Bilans!F30+S30","v":12.5792},{"v":0.15593449901424575,"d":"15.59%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D16'!$C$39+'D16'!$C$40)","v":1.9615312500000002},null,10.61766875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC30*Bilans!F30+AD30","v":4.341475},4.177645754716981,178.24656700507074,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":12.153599295170416},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ30*Bilans!F30+AK30","v":11.2362},{"v":0.17457247557003258,"d":"17.46%"},1.9615312500000002,null,9.27466875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.38235},3.2547141509433963,138.86807499976413,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":15.599966739101507},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB30*Bilans!F30+BC30","v":12.5792},{"v":0.15593449901424575,"d":"15.59%"},1.9615312500000002,null,10.61766875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W30<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W30<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W30<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W30<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W30<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM30*Bilans!F30+BN30","v":3.952472222222222},3.8033223270440253,162.27540289740563,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":13.349757957396562},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F30<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F30<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F30<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F30<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F30*BT30+BU30","v":3.12819},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY30","v":2.707115646115887}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R31*Bilans!F31+S31","v":11.8312},{"v":0.17679419670025018,"d":"17.68%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D16'!$C$39+'D16'!$C$40)","v":2.0916875},null,9.7395125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC31*Bilans!F31+AD31","v":4.12685},3.971119811320755,181.839561720283,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":13.721745399033157},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ31*Bilans!F31+AK31","v":11.0832},{"v":0.18872595459795005,"d":"18.87%"},2.0916875,null,8.991512499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.2421},3.119756603773585,142.85521476509433,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":17.466328922611883},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB31*Bilans!F31+BC31","v":11.8312},{"v":0.17679419670025018,"d":"17.68%"},2.0916875,null,9.7395125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W31<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W31<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W31<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W31<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W31<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM31*Bilans!F31+BN31","v":3.8415},3.6965377358490565,169.2663111933962,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":14.741008720551866},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F31<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F31<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F31<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F31<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F31*BT31+BU31","v":3.00834},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY31","v":2.8149650947111216}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R37*Bilans!F37+S37","v":11.291805555555555},{"v":0.22126572858882426,"d":"22.13%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D16'!$C$39+'D16'!$C$40)","v":2.4984895833333334},null,8.793315972222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC37*Bilans!F37+AD37","v":3.6897685185185183},3.550531970649895,197.24536546449158,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":18.619452816221028},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ37*Bilans!F37+AK37","v":10.981944444444444},{"v":0.2275088529151385,"d":"22.75%"},2.4984895833333334,null,8.483454861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU37*Bilans!F37+AV37","v":2.9363194444444445},2.8255149371069184,156.96795043730344,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":23.397137856821885},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB37*Bilans!F37+BC37","v":11.291805555555555},{"v":0.22126572858882426,"d":"22.13%"},2.4984895833333334,null,8.793315972222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W37<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W37<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W37<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W37<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W37<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM37*Bilans!F37+BN37","v":3.6897685185185183},3.550531970649895,197.24536546449158,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":18.619452816221028},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F37<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F37<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F37<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F37<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F37*BT37+BU37","v":2.7554583333333333},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY37","v":3.0733079831328443}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R44*Bilans!F44+S44","v":11.328555555555555},{"v":0.22906347774061617,"d":"22.91%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D16'!$C$39+'D16'!$C$40)","v":2.5949583333333335},null,8.733597222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC44*Bilans!F44+AD44","v":3.607518518518518},3.4713857442348006,200.88562163312366,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":19.837642680410255},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ44*Bilans!F44+AK44","v":10.992444444444445},{"v":0.23606745036995108,"d":"23.61%"},2.5949583333333335,null,8.39748611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU44*Bilans!F44+AV44","v":2.8759444444444444},2.7674182389937108,160.14772607232706,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":24.883882396121077},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB44*Bilans!F44+BC44","v":11.328555555555555},{"v":0.22906347774061617,"d":"22.91%"},2.5949583333333335,null,8.733597222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W44<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W44<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W44<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W44<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W44<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM44*Bilans!F44+BN44","v":3.607518518518518},3.4713857442348006,200.88562163312366,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":19.837642680410255},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F44<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F44<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F44<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F44<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F44*BT44+BU44","v":2.706633333333333},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY44","v":3.1287474327355964}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R61*Bilans!F61+S61","v":11.37775},{"v":0.23942288677462592,"d":"23.94%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D16'!$C$39+'D16'!$C$40)","v":2.72409375},null,8.653656250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC61*Bilans!F61+AD61","v":3.4974166666666666},3.365438679245283,205.1849067558962,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":21.55802687698063},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ61*Bilans!F61+AK61","v":11.0065},{"v":0.24749863716894563,"d":"24.75%"},2.72409375,null,8.282406250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU61*Bilans!F61+AV61","v":2.795125},2.6896485849056604,163.9831673366745,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":26.974608470104197},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB61*Bilans!F61+BC61","v":11.37775},{"v":0.23942288677462592,"d":"23.94%"},2.72409375,null,8.653656250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W61<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W61<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W61<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W61<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W61<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM61*Bilans!F61+BN61","v":3.4974166666666666},3.365438679245283,205.1849067558962,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":21.55802687698063},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F61<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F61<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F61<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F61<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F61*BT61+BU61","v":2.641275},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY61","v":3.20616826836405}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R71*Bilans!F71+S71","v":12.274133333333333},{"v":0.16413497626444776,"d":"16.41%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D16'!$C$39+'D16'!$C$40)","v":2.0146145833333335},null,10.25951875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC71*Bilans!F71+AD71","v":4.253941666666667},4.093415566037736,179.86775003337263,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":12.774049362062241},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ71*Bilans!F71+AK71","v":11.1738},{"v":0.1802980707846331,"d":"18.03%"},2.0146145833333335,null,9.159185416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.3251500000000003},3.199672641509434,140.59601562240564,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":16.342138199279226},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB71*Bilans!F71+BC71","v":12.274133333333333},{"v":0.16413497626444776,"d":"16.41%"},2.0146145833333335,null,10.25951875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W71<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W71<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W71<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W71<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W71<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM71*Bilans!F71+BN71","v":3.907212962962963},3.759770964360587,165.20715600222744,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":13.907627085708054},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F71<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F71<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F71<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F71<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F71*BT71+BU71","v":3.07931},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY71","v":2.7500875498157886}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R77*Bilans!F77+S77","v":11.4264},{"v":0.18922188965903525,"d":"18.92%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D16'!$C$39+'D16'!$C$40)","v":2.162125},null,9.264275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC77*Bilans!F77+AD77","v":4.0107},3.859352830188679,183.24593173018866,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":14.64037948487795},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ77*Bilans!F77+AK77","v":11.000399999999999},{"v":0.19654967092105743,"d":"19.65%"},2.162125,null,8.838275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU77*Bilans!F77+AV77","v":3.1662000000000003},3.0467207547169814,144.661348154717,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":18.545312993493773},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB77*Bilans!F77+BC77","v":11.4264},{"v":0.18922188965903525,"d":"18.92%"},2.162125,null,9.264275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W77<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W77<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W77<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W77<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W77<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM77*Bilans!F77+BN77","v":3.7814444444444444},3.638748427672956,172.7714140943396,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":15.527973731378365},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F77<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F77<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F77<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F77<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F77*BT77+BU77","v":2.94348},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY77","v":2.8769932505141043}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R94*Bilans!F94+S94","v":11.257},{"v":0.2138336146397797,"d":"21.38%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D16'!$C$39+'D16'!$C$40)","v":2.407125},null,8.849874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC94*Bilans!F94+AD94","v":3.7676666666666665},3.625490566037736,193.4598020943396,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":17.514758028841896},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ94*Bilans!F94+AK94","v":10.972},{"v":0.21938798760481226,"d":"21.94%"},2.407125,null,8.564874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU94*Bilans!F94+AV94","v":2.9935},2.8805377358490567,153.70837412264152,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":22.044352764322696},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB94*Bilans!F94+BC94","v":11.257},{"v":0.2138336146397797,"d":"21.38%"},2.407125,null,8.849874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W94<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W94<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W94<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W94<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W94<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM94*Bilans!F94+BN94","v":3.7676666666666665},3.625490566037736,193.4598020943396,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":17.514758028841896},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F94<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F94<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F94<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F94<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F94*BT94+BU94","v":2.8017},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY94","v":3.022583464690458}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"R104*Bilans!F104+S104","v":16.151725},{"v":0.07100828239708144,"d":"7.10%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D16'!$C$39+'D16'!$C$40)","v":1.1469062500000002},null,15.004818749999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AC104*Bilans!F104+AD104","v":5.4367},5.231541509433963,120.93100564669811,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.258056817554766},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":16.151725},{"v":0.07100828239708144,"d":"7.10%"},1.1469062500000002,null,15.004818749999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AU104*Bilans!F104+AV104","v":5.4367},5.231541509433963,120.93100564669811,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.258056817554766},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"BB104*Bilans!F104+BC104","v":16.151725},{"v":0.07100828239708144,"d":"7.10%"},1.1469062500000002,null,15.004818749999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W104<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W104<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W104<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W104<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W104<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"BM104*Bilans!F104+BN104","v":5.101027777777777},4.908536163522012,113.46449482193394,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":5.604062307704874},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F104<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F104<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F104<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F104<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F104*BT104+BU104","v":3.7852075000000003},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY104","v":2.2372279704674725}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F116<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F116<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F116<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F116<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F116<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F116<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F116<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F116<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F116<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F116<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F116<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F116<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F116<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F116<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F116<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F116*BT116+BU116","v":3.749845833333334},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY116","v":2.2583254004059956}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F119<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F119<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F119<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F119<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F119<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F119<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F119<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F119<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F119<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F119<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F119<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F119<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F119<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F119<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F119<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F119*BT119+BU119","v":4.0280483333333335},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY119","v":2.1023511617139454}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F136<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F136<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F136<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F136<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F136<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F136<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F136<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F136<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F136<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F136<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F136<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F136<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F136<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F136<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F136<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F136*BT136+BU136","v":4.1817633333333335},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY136","v":2.025072061233321}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F142<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F142<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F142<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F142<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F142<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F142<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F142<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F142<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F142<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F142<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F142<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F142<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F142<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F142<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F142<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F142*BT142+BU142","v":4.0432033333333335},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY142","v":2.094470991158806}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F152<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F152<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F152<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F152<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F152<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F152<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F152<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F152<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F152<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F152<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F152<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F152<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F152<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F152<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F152<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F152*BT152+BU152","v":4.2983125},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY152","v":1.9701620328962253}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F169<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F169<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F169<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F169<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F169<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F169<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F169<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F169<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F169<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F169<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F169<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F169<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F169<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F169<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F169<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F169*BT169+BU169","v":4.4412025},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY169","v":1.9067745938230143}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F175<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F175<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F175<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F175<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F175<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F175<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F175<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F175<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F175<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F175<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F175<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F175<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F175<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F175<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F175<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F175*BT175+BU175","v":4.165886666666667},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY175","v":2.0327898405837383}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F185<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F185<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F185<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F185<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F185<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F185<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F185<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F185<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F185<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F185<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F185<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F185<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F185<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F185<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F185<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F185*BT185+BU185","v":4.586618333333334},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY185","v":1.8463215113146005}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F201<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F201<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F201<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F201<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F201<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F201<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F201<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F201<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F201<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F201<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F201<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F201<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F201<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F201<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F201<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F201*BT201+BU201","v":4.492440833333333},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY201","v":1.8850269613322503}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F211<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F211<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F211<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F211<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F211<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F211<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F211<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.12159999999999993},{"$f":"IF(Bilans!F211<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F211<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F211<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F211<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F211<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F211<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F211<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F211<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.1640000000000015},{"$f":"Bilans!F211*BT211+BU211","v":4.809306666666666},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY211","v":1.760830132068224}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F217<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F217<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F217<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F217<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F217<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F217<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F217<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F217<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F217<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F217<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F217<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F217<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F217<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F217<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F217<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F217*BT217+BU217","v":4.303364166666666},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY217","v":1.9678492837343937}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F234<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F234<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F234<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F234<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F234<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F234<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F234<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.12159999999999993},{"$f":"IF(Bilans!F234<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F234<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F234<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F234<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F234<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F234<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F234<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F234<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.1640000000000015},{"$f":"Bilans!F234*BT234+BU234","v":5.136613333333333},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY234","v":1.6486294652682811}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F244<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F244<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F244<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F244<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F244<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F244<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F244<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F244<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F244<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F244<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F244<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F244<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F244<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F244<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F244<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F244*BT244+BU244","v":4.070626666666667},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY244","v":2.080360786305611}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"R250*Bilans!F250+S250","v":16.479966666666666},{"v":0.059342251905849325,"d":"5.93%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D16'!$C$39+'D16'!$C$40)","v":0.9779583333333333},null,15.502008333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AC250*Bilans!F250+AD250","v":5.624266666666666},5.412030188679245,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":16.479966666666666},{"v":0.059342251905849325,"d":"5.93%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":15.502008333333333},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AU250*Bilans!F250+AV250","v":5.624266666666666},5.412030188679245,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"BB250*Bilans!F250+BC250","v":16.479966666666666},{"v":0.059342251905849325,"d":"5.93%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":15.502008333333333},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W250<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W250<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W250<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W250<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W250<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"BM250*Bilans!F250+BN250","v":5.245074074074074},5.047146750524109,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F250<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F250<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F250<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F250<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F250*BT250+BU250","v":3.9046433333333335},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY250","v":2.168795295777742}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D16'!$C$39+'D16'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W260<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W260<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W260<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W260<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W260<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.9770462962962965},1.902440775681342,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F260<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F260<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F260<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F260<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F260*BT260+BU260","v":4.503265833333334},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY260","v":1.8804957127647373}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"R277*Bilans!F277+S277","v":17.070008333333334},{"v":0.03949971221455175,"d":"3.95%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D16'!$C$39+'D16'!$C$40)","v":0.6742604166666668},null,16.395747916666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AC277*Bilans!F277+AD277","v":5.961433333333333},5.73647358490566,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"AJ277*Bilans!F277+AK277","v":17.070008333333334},{"v":0.03949971221455175,"d":"3.95%"},0.6742604166666668,null,16.395747916666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AU277*Bilans!F277+AV277","v":5.961433333333333},5.73647358490566,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"BB277*Bilans!F277+BC277","v":17.070008333333334},{"v":0.03949971221455175,"d":"3.95%"},0.6742604166666668,null,16.395747916666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W277<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W277<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W277<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W277<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W277<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"BM277*Bilans!F277+BN277","v":5.504009259259258},5.2963107966457015,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F277<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F277<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F277<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F277<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F277*BT277+BU277","v":4.119339166666666},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY277","v":2.055759856228539}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"R286*Bilans!F286+S286","v":16.553350000000002},{"v":0.05679741562886061,"d":"5.68%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D16'!$C$39+'D16'!$C$40)","v":0.9401875},null,15.613162500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AC286*Bilans!F286+AD286","v":5.6662},5.452381132075471,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":16.553350000000002},{"v":0.05679741562886061,"d":"5.68%"},0.9401875,null,15.613162500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AU286*Bilans!F286+AV286","v":5.6662},5.452381132075471,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"BB286*Bilans!F286+BC286","v":16.553350000000002},{"v":0.05679741562886061,"d":"5.68%"},0.9401875,null,15.613162500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W286<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W286<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W286<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W286<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W286<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"BM286*Bilans!F286+BN286","v":5.277277777777777},5.078135220125786,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F286<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F286<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F286<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F286<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F286*BT286+BU286","v":3.9313450000000003},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY286","v":2.154064853891799}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"R292*Bilans!F292+S292","v":15.555833333333334},{"v":0.08682032463706005,"d":"8.68%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D16'!$C$39+'D16'!$C$40)","v":1.3505624999999999},null,14.205270833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13333333333333316},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.016666666666668},{"$f":"AC292*Bilans!F292+AD292","v":5.213333333333334},5.016603773584906,140.48246377358487,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.642773976982094},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$5,0))))))","v":1.2299999999999998},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$6,0))))))","v":3.0600000000000023},{"$f":"AJ292*Bilans!F292+AK292","v":14.099250000000001},{"v":0.09578966966327994,"d":"9.58%"},1.3505624999999999,null,12.7486875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.09666666666666683},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.1033333333333317},{"$f":"AU292*Bilans!F292+AV292","v":3.9709166666666667},3.821070754716981,107.00335487971695,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":8.721158842416735},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"BB292*Bilans!F292+BC292","v":15.555833333333334},{"v":0.08682032463706005,"d":"8.68%"},1.3505624999999999,null,14.205270833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W292<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W292<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W292<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W292<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W292<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.016666666666668},{"$f":"BM292*Bilans!F292+BN292","v":4.954055555555557},4.767110062893083,133.49576664622643,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":6.9904333150168725},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F292<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F292<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08733333333333348},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F292<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F292<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8566666666666656},{"$f":"Bilans!F292*BT292+BU292","v":3.640483333333334},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY292","v":2.326166972249084}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"R309*Bilans!F309+S309","v":14.895},{"v":0.10321416582745889,"d":"10.32%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D16'!$C$39+'D16'!$C$40)","v":1.5373750000000002},null,13.357624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13333333333333316},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.016666666666668},{"$f":"AC309*Bilans!F309+AD309","v":5.010000000000001},4.820943396226416,156.6179881132076,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.01907984031936},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$5,0))))))","v":1.2299999999999998},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$6,0))))))","v":3.0600000000000023},{"$f":"AJ309*Bilans!F309+AK309","v":12.2235},{"v":0.12577207837362459,"d":"12.58%"},1.5373750000000002,null,10.686124999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.09666666666666683},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.1033333333333317},{"$f":"AU309*Bilans!F309+AV309","v":3.8234999999999997},3.6792169811320754,119.52672206603773,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":10.507542827252518},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"BB309*Bilans!F309+BC309","v":14.895},{"v":0.10321416582745889,"d":"10.32%"},1.5373750000000002,null,13.357624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W309<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W309<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W309<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W309<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W309<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.016666666666668},{"$f":"BM309*Bilans!F309+BN309","v":4.79477777777778},4.6138427672955995,149.88990998113215,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":8.37903065835515},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F309<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F309<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08733333333333348},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F309<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F309<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8566666666666656},{"$f":"Bilans!F309*BT309+BU309","v":3.5073},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY309","v":2.4144989288122645}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"R315*Bilans!F315+S315","v":15.978333333333332},{"v":0.07704965056847818,"d":"7.70%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D16'!$C$39+'D16'!$C$40)","v":1.2311250000000005},null,14.747208333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13333333333333316},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.016666666666668},{"$f":"AC315*Bilans!F315+AD315","v":5.343333333333333},5.141698113207546,129.24686547169813,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":5.817733624454151},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$5,0))))))","v":1.2299999999999998},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$6,0))))))","v":3.0600000000000023},{"$f":"AJ315*Bilans!F315+AK315","v":15.298499999999997},{"v":0.08047357584076875,"d":"8.05%"},1.2311250000000005,null,14.067374999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.09666666666666683},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.1033333333333317},{"$f":"AU315*Bilans!F315+AV315","v":4.065166666666666},3.911764150943396,98.33001546226417,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.646941084826373},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"BB315*Bilans!F315+BC315","v":15.978333333333332},{"v":0.07704965056847818,"d":"7.70%"},1.2311250000000005,null,14.747208333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W315<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W315<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W315<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W315<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W315<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.016666666666668},{"$f":"BM315*Bilans!F315+BN315","v":5.05588888888889},4.8651006289308185,122.29403450943403,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.148491528031119},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F315<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F315<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08733333333333348},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F315<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F315<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8566666666666656},{"$f":"Bilans!F315*BT315+BU315","v":3.7256333333333336},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY315","v":2.2730020201549417}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R325*Bilans!F325+S325","v":13.183466666666666},{"v":0.14081162895950486,"d":"14.08%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D16'!$C$39+'D16'!$C$40)","v":1.856385416666667},null,11.327081249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC325*Bilans!F325+AD325","v":4.514858333333334},4.344486320754718,174.40180049563685,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":10.995653794969574},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":11.3598},{"v":0.16341708627499313,"d":"16.34%"},1.856385416666667,null,9.503414583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.49565},3.363738679245283,135.03140273561323,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":14.201598891956197},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB325*Bilans!F325+BC325","v":13.183466666666666},{"v":0.14081162895950486,"d":"14.08%"},1.856385416666667,null,11.327081249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W325<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W325<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W325<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W325<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W325<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM325*Bilans!F325+BN325","v":4.0421203703703705},3.889587526205451,156.140684461347,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.281628110475573},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F325<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F325<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F325<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F325<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F325*BT325+BU325","v":3.2250099999999997},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY325","v":2.6258436696392433}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R342*Bilans!F342+S342","v":11.209555555555555},{"v":0.20362835279424304,"d":"20.36%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D16'!$C$39+'D16'!$C$40)","v":2.2825833333333336},null,8.926972222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC342*Bilans!F342+AD342","v":3.8738518518518514},3.727668763102725,187.77013093501046,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":16.080473832150986},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ342*Bilans!F342+AK342","v":10.958444444444444},{"v":0.20829446596232234,"d":"20.83%"},2.2825833333333336,null,8.67586111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU342*Bilans!F342+AV342","v":3.0714444444444444},2.9555408805031447,148.8765052327044,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":20.281458597113193},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB342*Bilans!F342+BC342","v":11.209555555555555},{"v":0.20362835279424304,"d":"20.36%"},2.2825833333333336,null,8.926972222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W342<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W342<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W342<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W342<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W342<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM342*Bilans!F342+BN342","v":3.8738518518518514},3.727668763102725,187.77013093501046,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":16.080473832150986},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F342<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F342<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F342<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F342<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F342*BT342+BU342","v":2.864733333333333},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY342","v":2.956076921536591}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R352*Bilans!F352+S352","v":11.29063888888889},{"v":0.22101734967266393,"d":"22.10%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D16'!$C$39+'D16'!$C$40)","v":2.4954270833333334},null,8.795211805555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC352*Bilans!F352+AD352","v":3.692379629629629},3.553044549266247,197.12379985442868,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":18.581668927746584},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ352*Bilans!F352+AK352","v":10.98161111111111},{"v":0.22723688337574433,"d":"22.72%"},2.4954270833333334,null,8.486184027777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU352*Bilans!F352+AV352","v":2.9382361111111113},2.82735927672956,156.86259951277518,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":23.35094023719824},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB352*Bilans!F352+BC352","v":11.29063888888889},{"v":0.22101734967266393,"d":"22.10%"},2.4954270833333334,null,8.795211805555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W352<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W352<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W352<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W352<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W352<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM352*Bilans!F352+BN352","v":3.692379629629629},3.553044549266247,197.12379985442868,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":18.581668927746584},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F352<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F352<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F352<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F352<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F352*BT352+BU352","v":2.7570083333333333},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY352","v":3.0715801583322224}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R358*Bilans!F358+S358","v":11.19963888888889},{"v":0.2014843608548887,"d":"20.15%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D16'!$C$39+'D16'!$C$40)","v":2.2565520833333337},null,8.943086805555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC358*Bilans!F358+AD358","v":3.896046296296296},3.749025681341719,186.5037178261268,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":15.790563344130918},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ358*Bilans!F358+AK358","v":10.95561111111111},{"v":0.20597226941039856,"d":"20.60%"},2.2565520833333337,null,8.699059027777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU358*Bilans!F358+AV358","v":3.087736111111111},2.9712177672955975,147.8099130740959,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":19.924230445714898},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB358*Bilans!F358+BC358","v":11.19963888888889},{"v":0.2014843608548887,"d":"20.15%"},2.2565520833333337,null,8.943086805555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W358<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W358<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W358<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W358<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W358<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM358*Bilans!F358+BN358","v":3.896046296296296},3.749025681341719,186.5037178261268,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":15.790563344130918},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F358<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F358<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F358<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F358<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F358*BT358+BU358","v":2.877908333333333},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY358","v":2.942544067487645}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R369*Bilans!F369+S369","v":11.229866666666666},{"v":0.1955787171708777,"d":"19.56%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D16'!$C$39+'D16'!$C$40)","v":2.196322916666667},null,9.03354375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC369*Bilans!F369+AD369","v":3.9543083333333335},3.8050891509433966,183.7924648965802,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":15.105843836996353},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ369*Bilans!F369+AK369","v":10.960199999999999},{"v":0.2003907699372883,"d":"20.04%"},2.196322916666667,null,8.763877083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU369*Bilans!F369+AV369","v":3.12935},3.011261320754717,145.44919149976417,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":19.0880419788987},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB369*Bilans!F369+BC369","v":11.229866666666666},{"v":0.1955787171708777,"d":"19.56%"},2.196322916666667,null,9.03354375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W369<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W369<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W369<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W369<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W369<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM369*Bilans!F369+BN369","v":3.752287037037037},3.610691299790356,174.40270848964883,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":15.919135070709961},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F369<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F369<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F369<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F369<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F369*BT369+BU369","v":2.91199},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY369","v":2.908104798788202}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R370*Bilans!F370+S370","v":11.236},{"v":0.20932716269134924,"d":"20.93%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D16'!$C$39+'D16'!$C$40)","v":2.3520000000000003},null,8.884,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC370*Bilans!F370+AD370","v":3.814666666666666},3.6707169811320752,191.01677026415092,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":16.870061167423977},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ370*Bilans!F370+AK370","v":10.966},{"v":0.21448112347255158,"d":"21.45%"},2.3520000000000003,null,8.613999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU370*Bilans!F370+AV370","v":3.028},2.9137358490566037,151.62498611320754,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":21.25285997357992},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB370*Bilans!F370+BC370","v":11.236},{"v":0.20932716269134924,"d":"20.93%"},2.3520000000000003,null,8.884,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W370<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W370<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W370<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W370<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W370<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM370*Bilans!F370+BN370","v":3.814666666666666},3.6707169811320752,191.01677026415092,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":16.870061167423977},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F370<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F370<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F370<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F370<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F370*BT370+BU370","v":2.8295999999999997},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY370","v":2.9927806379075688}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R371*Bilans!F371+S371","v":11.581866666666667},{"v":0.18434618340163936,"d":"18.43%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D16'!$C$39+'D16'!$C$40)","v":2.1350729166666667},null,9.44679375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC371*Bilans!F371+AD371","v":4.0553083333333335},3.9022778301886794,182.75049977393869,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":14.28134667113269},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ371*Bilans!F371+AK371","v":11.0322},{"v":0.19353101980263834,"d":"19.35%"},2.1350729166666667,null,8.897127083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU371*Bilans!F371+AV371","v":3.1953500000000004},3.0747707547169814,143.99689529221698,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":18.124857735980928},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB371*Bilans!F371+BC371","v":11.581866666666667},{"v":0.18434618340163936,"d":"18.43%"},2.1350729166666667,null,9.44679375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W371<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W371<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W371<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W371<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W371<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM371*Bilans!F371+BN371","v":3.8045092592592593},3.6609428721174004,171.44836135128406,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":15.222794904681821},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F371<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F371<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F371<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F371<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F371*BT371+BU371","v":2.96839},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY371","v":2.8528502295935696}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.103584223354358},{"$f":"SUM(AF7:AF372)/229","v":3.9487319885107994},{"$f":"SUM(AG7:AG372)/Z373","v":3.735367218927288},{"$f":"SUM(AH7:AH372)","v":3135.943263237043},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.4293349543910727},{"$f":"SUM(AX7:AX372)/229","v":3.3006223650682482},{"$f":"SUM(AY7:AY372)/AR373","v":2.9963401704886783},{"$f":"SUM(AZ7:AZ372)","v":3929.970456000336},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9498.858738542345},{"$f":"SUM(BK7:BK372)","v":9.693181457655152},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9415054164644983},{"$f":"SUM(BP7:BP372)/229","v":3.789790748491756},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.515847117837645},{"$f":"SUM(BR7:BR372)","v":3444.5592556873944},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1302.5543358325685},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":909.5168533955231},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.56864201597964}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D13","index":22,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4347.980545648928},null,null,"COP",{"$f":"K13","v":3.7152649891244813},{"$f":"L13","v":3.1072321390318223},{"$f":"M13","v":3.5239790030682845},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9996542170277353},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9996542170277353},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9983956822527168},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.5239790030682845},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.4578297226472987E-4},{"$f":"1-L3","v":3.4578297226472987E-4},{"$f":"1-M3","v":1.6043177472832015E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9996542170277353},null,null,"COP-Inst",{"$f":"K14","v":3.715610891703968},{"$f":"L14","v":3.107578041611309},{"$f":"M14","v":3.525585898786887}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.4578297226472987E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.525585898786887},{"$nulls":10},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R7*Bilans!F7+S7","v":10.8593},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.19900952793151191,"d":"19.90%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D13'!$C$39+'D13'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":8.698195833333333},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC7*Bilans!F7+AD7","v":4.043783333333334},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.891187735849057},{"$f":"AF7*Z7","v":184.6621507863208},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":14.513109835261531},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ7*Bilans!F7+AK7","v":10.4544},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.20671718765942254,"d":"20.67%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":8.293295833333332},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU7*Bilans!F7+AV7","v":3.0837499999999998},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.967382075471698},{"$f":"AX7*AR7","v":140.82156746462266},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":19.03133252263208},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB7*Bilans!F7+BC7","v":10.8593},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.19900952793151191,"d":"19.90%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":8.698195833333333},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W7<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W7<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W7<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W7<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W7<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM7*Bilans!F7+BN7","v":3.8807962962962965},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.7343511530398326},{"$f":"BP7*BJ7","v":177.21923549423482},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":15.122636486402657},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F7<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F7<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F7<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F7<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F7*BT7+BU7","v":2.89399},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY7","v":2.926192589823481}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R8*Bilans!F8+S8","v":10.670740740740742},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.23840113151226963,"d":"23.84%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D13'!$C$39+'D13'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":8.126824074074076},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC8*Bilans!F8+AD8","v":3.678740740740741},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.5399203354297697},{"$f":"AF8*Z8","v":200.5152474800839},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":19.041773151037997},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ8*Bilans!F8+AK8","v":10.441518518518519},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.24363474164748283,"d":"24.36%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":7.897601851851852},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU8*Bilans!F8+AV8","v":2.857851851851852},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.750008385744235},{"$f":"AX8*AR8","v":155.77147500209645},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":24.51132889246002},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB8*Bilans!F8+BC8","v":10.670740740740742},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.23840113151226963,"d":"23.84%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":8.126824074074076},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W8<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W8<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W8<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W8<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W8<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM8*Bilans!F8+BN8","v":3.678740740740741},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.5399203354297697},{"$f":"BP8*BJ8","v":200.5152474800839},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":19.041773151037997},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F8<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F8<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F8<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F8<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F8*BT8+BU8","v":2.7039851851851853},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY8","v":3.13181157183126}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2533.4777703108693},{"$nulls":9},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R9*Bilans!F9+S9","v":10.679537037037038},{"v":0.24728561024458334,"d":"24.73%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D13'!$C$39+'D13'!$C$40)","v":2.6408958333333334},null,8.038641203703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC9*Bilans!F9+AD9","v":3.592537037037037},3.456969601677149,203.862682865304,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":20.299884895127246},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ9*Bilans!F9+AK9","v":10.447675925925926},{"v":0.252773521312998,"d":"25.28%"},2.6408958333333334,null,7.806780092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU9*Bilans!F9+AV9","v":2.8085925925925928},2.7026079664570233,159.37684569392036,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":25.966061623061503},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB9*Bilans!F9+BC9","v":10.679537037037038},{"v":0.24728561024458334,"d":"24.73%"},2.6408958333333334,null,8.038641203703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W9<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W9<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W9<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W9<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W9<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM9*Bilans!F9+BN9","v":3.592537037037037},3.456969601677149,203.862682865304,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":20.299884895127246},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F9<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F9<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F9<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F9<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F9*BT9+BU9","v":2.6610592592592592},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY9","v":3.1823312703605624}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R10*Bilans!F10+S10","v":10.735787037037037},{"v":0.30375528799920654,"d":"30.38%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D13'!$C$39+'D13'!$C$40)","v":3.2610520833333334},null,7.474734953703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC10*Bilans!F10+AD10","v":3.041287037037037},2.926521488469602,216.13897616129455,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":30.031471781866223},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ10*Bilans!F10+AK10","v":10.487050925925926},{"v":0.31095987865105246,"d":"31.10%"},3.2610520833333334,null,7.225998842592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU10*Bilans!F10+AV10","v":2.493592592592593},2.3994947589098534,177.21528529297694,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":36.62760552972804},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB10*Bilans!F10+BC10","v":10.735787037037037},{"v":0.30375528799920654,"d":"30.38%"},3.2610520833333334,null,7.474734953703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W10<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W10<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W10<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W10<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W10<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM10*Bilans!F10+BN10","v":3.041287037037037},2.926521488469602,216.13897616129455,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":30.031471781866223},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F10<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F10<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F10<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F10<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F10*BT10+BU10","v":2.3865592592592595},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY10","v":3.5483602848611726}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.753161772891047},{"$nulls":11},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R11*Bilans!F11+S11","v":10.728148148148149},{"v":0.29612131464475594,"d":"29.61%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D13'!$C$39+'D13'!$C$40)","v":3.1768333333333336},null,7.551314814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC11*Bilans!F11+AD11","v":3.1161481481481483},2.9985576519916144,215.39839037316563,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":28.507859418085},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ11*Bilans!F11+AK11","v":10.481703703703705},{"v":0.30308368020466,"d":"30.31%"},3.1768333333333336,null,7.304870370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU11*Bilans!F11+AV11","v":2.5363703703703706},2.440658280922432,175.32224695178198,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":35.02434595952221},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB11*Bilans!F11+BC11","v":10.728148148148149},{"v":0.29612131464475594,"d":"29.61%"},3.1768333333333336,null,7.551314814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W11<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W11<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W11<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W11<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W11<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM11*Bilans!F11+BN11","v":3.1161481481481483},2.9985576519916144,215.39839037316563,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":28.507859418085},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F11<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F11<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F11<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F11<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F11*BT11+BU11","v":2.4238370370370372},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY11","v":3.493787727319828}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R12*Bilans!F12+S12","v":10.738657407407407},{"v":0.3066210040740662,"d":"30.66%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D13'!$C$39+'D13'!$C$40)","v":3.2926979166666674},null,7.44595949074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC12*Bilans!F12+AD12","v":3.0131574074074075},2.899453354297694,216.34198716758388,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":30.6235492177825},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ12*Bilans!F12+AK12","v":10.489060185185187},{"v":0.313917344217101,"d":"31.39%"},3.2926979166666674,null,7.196362268518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU12*Bilans!F12+AV12","v":2.4775185185185187},2.3840272536687634,177.88359752568138,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":37.244352959203496},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB12*Bilans!F12+BF8","v":2.620351851851852},{"v":1,"d":"100.00%"},3.2926979166666674,null,-0.6723460648148154,0.20419306047226427,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":59.37893584112712},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":15.23581415887288},null,{"$f":"IF(Bilans!W12<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W12<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W12<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W12<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W12<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W12<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM12*Bilans!F12+BN12","v":3.0131574074074075},2.2172290356394133,131.65670065231689,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":49.999646592763966},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F12<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F12<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F12<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F12<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F12*BT12+BU12","v":2.372551851851852},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY12","v":3.569309596506151}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3191.538001583117},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.7152649891244813},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.1072321390318223},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.5239790030682845},{"$nulls":4},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R13*Bilans!F13+S13","v":10.734907407407407},{"v":0.3028767779052417,"d":"30.29%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D13'!$C$39+'D13'!$C$40)","v":3.251354166666667},null,7.48355324074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC13*Bilans!F13+AD13","v":3.0499074074074075},2.934816561844864,216.0685323244235,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":29.8522150034913},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ13*Bilans!F13+AK13","v":10.486435185185186},{"v":0.3100533316851135,"d":"31.01%"},3.251354166666667,null,7.235081018518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU13*Bilans!F13+AV13","v":2.4985185185185186},2.4042348008385743,177.00577662473793,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":36.44019085383931},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB13*Bilans!F13+BC13","v":10.734907407407407},{"v":0.3028767779052417,"d":"30.29%"},3.251354166666667,null,7.48355324074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W13<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W13<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W13<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W13<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W13<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM13*Bilans!F13+BN13","v":3.0499074074074075},2.934816561844864,216.0685323244235,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":29.8522150034913},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F13<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F13<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F13<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F13<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F13*BT13+BU13","v":2.3908518518518522},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY13","v":3.541989473945872}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.715610891703968},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.107578041611309},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.525585898786887},{"$nulls":4},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R14*Bilans!F14+S14","v":10.702870370370372},{"v":0.2707821110640102,"d":"27.08%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D13'!$C$39+'D13'!$C$40)","v":2.8981458333333334},null,7.804724537037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC14*Bilans!F14+AD14","v":3.3638703703703707},3.2369318658280926,210.871544865304,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":23.94957577525887},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ14*Bilans!F14+AK14","v":10.46400925925926},{"v":0.27696323288025176,"d":"27.70%"},2.8981458333333334,null,7.565863425925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU14*Bilans!F14+AV14","v":2.677925925925926},2.576872117400419,167.871622524109,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":30.084203432728483},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB14*Bilans!F14+BC14","v":10.702870370370372},{"v":0.2707821110640102,"d":"27.08%"},2.8981458333333334,null,7.804724537037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W14<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W14<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W14<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W14<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W14<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM14*Bilans!F14+BN14","v":3.3638703703703707},3.2369318658280926,210.871544865304,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":23.94957577525887},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F14<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F14<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F14<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F14<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F14*BT14+BU14","v":2.5471925925925927},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY14","v":3.3245904207046815}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.979300862243664},{"$nulls":4},{"$f":"F11","v":3.753161772891047},{"$f":"F15","v":2.979300862243664},{"$f":"F28","v":3.5096836864571426},{"$nulls":4},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R15*Bilans!F15+S15","v":10.728935185185186},{"v":0.29690834753716366,"d":"29.69%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D13'!$C$39+'D13'!$C$40)","v":3.185510416666667},null,7.54342476851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC15*Bilans!F15+AD15","v":3.1084351851851855},2.991135744234801,215.48814907009958,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":28.66144663117979},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ15*Bilans!F15+AK15","v":10.482254629629631},{"v":0.30389553862413854,"d":"30.39%"},3.185510416666667,null,7.296744212962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU15*Bilans!F15+AV15","v":2.531962962962963},2.4364171907756815,175.52497636215932,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":35.187027010224824},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB15*Bilans!F15+BC15","v":10.728935185185186},{"v":0.29690834753716366,"d":"29.69%"},3.185510416666667,null,7.54342476851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W15<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W15<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W15<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W15<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W15<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM15*Bilans!F15+BN15","v":3.1084351851851855},2.991135744234801,215.48814907009958,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":28.66144663117979},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F15<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F15<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F15<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F15<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F15*BT15+BU15","v":2.4199962962962966},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY15","v":3.4993326667415756}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.576310885905467},{"$f":"F19","v":3.576310885905467},{"$f":"F19","v":3.576310885905467},{"$nulls":4},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R16*Bilans!F16+S16","v":10.666851851851852},{"v":0.2344685856148331,"d":"23.45%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D13'!$C$39+'D13'!$C$40)","v":2.501041666666667},null,8.165810185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC16*Bilans!F16+AD16","v":3.716851851851852},3.5765932914046124,198.91223590146754,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":18.50415873648548},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ16*Bilans!F16+AK16","v":10.438796296296298},{"v":0.2395910022263813,"d":"23.96%"},2.501041666666667,null,7.93775462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU16*Bilans!F16+AV16","v":2.8796296296296293},2.770964360587002,154.10718291404612,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":23.88404951768489},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB16*Bilans!F16+BC16","v":10.666851851851852},{"v":0.2344685856148331,"d":"23.45%"},2.501041666666667,null,8.165810185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W16<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W16<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W16<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W16<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W16<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM16*Bilans!F16+BN16","v":3.716851851851852},3.5765932914046124,198.91223590146754,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":18.50415873648548},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F16<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F16<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F16<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F16<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F16*BT16+BU16","v":2.722962962962963},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY16","v":3.1099843105498897}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":725.120353539098},{"$nulls":9},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R17*Bilans!F17+S17","v":10.67287037037037},{"v":0.2405534541542679,"d":"24.06%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D13'!$C$39+'D13'!$C$40)","v":2.5673958333333333},null,8.105474537037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC17*Bilans!F17+AD17","v":3.6578703703703703},3.5198375262054507,201.3611052803983,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":19.340928236932033},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ17*Bilans!F17+AK17","v":10.44300925925926},{"v":0.24584827702388182,"d":"24.58%"},2.5673958333333333,null,7.875613425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU17*Bilans!F17+AV17","v":2.845925925925926},2.73853249475891,156.66459769392034,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":24.858907144716287},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB17*Bilans!F17+BC17","v":10.67287037037037},{"v":0.2405534541542679,"d":"24.06%"},2.5673958333333333,null,8.105474537037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W17<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W17<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W17<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W17<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W17<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM17*Bilans!F17+BN17","v":3.6578703703703703},3.5198375262054507,201.3611052803983,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":19.340928236932033},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F17<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F17<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F17<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F17<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F17*BT17+BU17","v":2.693592592592593},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY17","v":3.1438949291408678}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4029.624527751004},{"$nulls":5},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R18*Bilans!F18+S18","v":10.674861111111111},{"v":0.24256463133790448,"d":"24.26%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D13'!$C$39+'D13'!$C$40)","v":2.5893437500000003},null,8.085517361111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC18*Bilans!F18+AD18","v":3.638361111111111},3.5010644654088052,202.13133111202833,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":19.623676792817275},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ18*Bilans!F18+AK18","v":10.444402777777778},{"v":0.24791687998755316,"d":"24.79%"},2.5893437500000003,null,7.855059027777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU18*Bilans!F18+AV18","v":2.8347777777777776},2.727805031446541,157.48777763679246,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":25.186461901775566},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB18*Bilans!F18+BC18","v":10.674861111111111},{"v":0.24256463133790448,"d":"24.26%"},2.5893437500000003,null,8.085517361111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W18<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W18<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W18<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W18<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W18<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM18*Bilans!F18+BN18","v":3.638361111111111},3.5010644654088052,202.13133111202833,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":19.623676792817275},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F18<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F18<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F18<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F18<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F18*BT18+BU18","v":2.683877777777778},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY18","v":3.1552748650257003}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.576310885905467},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4347.980545648928},{"$nulls":5},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R19*Bilans!F19+S19","v":10.680138888888889},{"v":0.24789296071368194,"d":"24.79%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D13'!$C$39+'D13'!$C$40)","v":2.64753125},null,8.032607638888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC19*Bilans!F19+AD19","v":3.586638888888889},3.4512940251572326,204.07760417806605,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":20.388176720699512},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ19*Bilans!F19+AK19","v":10.448097222222223},{"v":0.2533984125232797,"d":"25.34%"},2.64753125,null,7.800565972222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU19*Bilans!F19+AV19","v":2.805222222222222},2.6993647798742137,159.61546395754718,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":26.067463361983602},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB19*Bilans!F19+BC19","v":10.680138888888889},{"v":0.24789296071368194,"d":"24.79%"},2.64753125,null,8.032607638888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W19<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W19<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W19<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W19<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W19<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM19*Bilans!F19+BN19","v":3.586638888888889},3.4512940251572326,204.07760417806605,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":20.388176720699512},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F19<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F19<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F19<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F19<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F19*BT19+BU19","v":2.6581222222222225},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY19","v":3.1858475213166058}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":4866.690691039777},{"$nulls":5},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R20*Bilans!F20+S20","v":10.714212962962963},{"v":0.2821670548380267,"d":"28.22%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D13'!$C$39+'D13'!$C$40)","v":3.0231979166666667},null,7.691015046296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC20*Bilans!F20+AD20","v":3.252712962962963},3.129969077568134,213.29722023676624,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":25.909084240221127},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ20*Bilans!F20+AK20","v":10.471949074074075},{"v":0.2886948642780691,"d":"28.87%"},3.0231979166666667,null,7.448751157407409,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU20*Bilans!F20+AV20","v":2.6144074074074073},2.5157505241090146,171.44022202882599,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":32.234767208771906},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB20*Bilans!F20+BC20","v":10.714212962962963},{"v":0.2821670548380267,"d":"28.22%"},3.0231979166666667,null,7.691015046296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W20<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W20<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W20<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W20<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W20<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM20*Bilans!F20+BN20","v":3.252712962962963},3.129969077568134,213.29722023676624,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":25.909084240221127},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F20<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F20<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F20<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F20<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F20*BT20+BU20","v":2.491840740740741},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY20","v":3.3984403395322493}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.29875000000000007},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.83125},{"$f":"R21*Bilans!F21+S21","v":10.5458125},{"v":0.32118198574078577,"d":"32.12%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D13'!$C$39+'D13'!$C$40)","v":3.387125},null,7.1586875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.49875},{"$f":"AC21*Bilans!F21+AD21","v":2.9536875},2.8422275943396227,218.51329968042458,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":32.18897395205146},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.24624999999999986},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.403749999999999},{"$f":"AJ21*Bilans!F21+AK21","v":10.5199375},{"v":0.3219719698905056,"d":"32.20%"},3.387125,null,7.132812499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.7090000000000005},{"$f":"AU21*Bilans!F21+AV21","v":2.33415},2.2460688679245284,172.6800206349057,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":40.732673564252515},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.20999999999999996},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$6,0))))))","v":11.96},{"$f":"BB21*Bilans!F21+BC21","v":10.3535},{"v":0.3271478244072053,"d":"32.71%"},3.387125,null,6.966375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W21<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W21<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W21<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W21<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W21<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.8025},{"$f":"BM21*Bilans!F21+BN21","v":1.9695},1.895179245283019,145.7032755566038,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":48.274267580604224},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F21<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F21<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F21<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F21<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7090000000000005},{"$f":"Bilans!F21*BT21+BU21","v":2.33415},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY21","v":3.6280325142014247}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R22*Bilans!F22+S22","v":10.65587962962963},{"v":0.22335771418144215,"d":"22.34%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D13'!$C$39+'D13'!$C$40)","v":2.3800729166666668},null,8.275806712962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC22*Bilans!F22+AD22","v":3.8243796296296297},3.680063417190776,193.98258283110584,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":17.045081942605066},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ22*Bilans!F22+AK22","v":10.431115740740742},{"v":0.22817050216122434,"d":"22.82%"},2.3800729166666668,null,8.051042824074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU22*Bilans!F22+AV22","v":2.941074074074074},2.830090146750524,149.1790042929769,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":22.164305462856856},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB22*Bilans!F22+BC22","v":10.65587962962963},{"v":0.22335771418144215,"d":"22.34%"},2.3800729166666668,null,8.275806712962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W22<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W22<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W22<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W22<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W22<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM22*Bilans!F22+BN22","v":3.8243796296296297},3.680063417190776,193.98258283110584,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":17.045081942605066},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F22<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F22<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F22<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F22<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F22*BT22+BU22","v":2.7765074074074074},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY22","v":3.0500088241906353}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R23*Bilans!F23+S23","v":10.690231481481481},{"v":0.2580675720738473,"d":"25.81%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D13'!$C$39+'D13'!$C$40)","v":2.7588020833333333},null,7.931429398148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC23*Bilans!F23+AD23","v":3.4877314814814815},3.3561189727463314,207.4123476644392,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":21.91325399880533},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ23*Bilans!F23+AK23","v":10.455162037037038},{"v":0.2638698542940201,"d":"26.39%"},2.7588020833333333,null,7.696359953703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU23*Bilans!F23+AV23","v":2.7487037037037036},2.644979035639413,163.46301062631025,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":27.80494155494172},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB23*Bilans!F23+BC23","v":10.690231481481481},{"v":0.2580675720738473,"d":"25.81%"},2.7588020833333333,null,7.931429398148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W23<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W23<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W23<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W23<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W23<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM23*Bilans!F23+BN23","v":3.4877314814814815},3.3561189727463314,207.4123476644392,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":21.91325399880533},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F23<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F23<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F23<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F23<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F23*BT23+BU23","v":2.6088703703703704},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY23","v":3.2459919010161613}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.29875000000000007},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.83125},{"$f":"R24*Bilans!F24+S24","v":10.691453125},{"v":0.31122114188757666,"d":"31.12%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D13'!$C$39+'D13'!$C$40)","v":3.32740625},null,7.3640468750000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.49875},{"$f":"AC24*Bilans!F24+AD24","v":2.9884218750000002},2.8756512382075474,216.96141570747344,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":31.221735552313866},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.24624999999999986},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.403749999999999},{"$f":"AJ24*Bilans!F24+AK24","v":10.639984375000001},{"v":0.3127266105595197,"d":"31.27%"},3.32740625,null,7.312578125000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.7090000000000005},{"$f":"AU24*Bilans!F24+AV24","v":2.3580375000000005},2.269054952830189,171.19509081739386,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":39.56837730528033},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.20999999999999996},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$6,0))))))","v":11.96},{"$f":"BB24*Bilans!F24+BC24","v":10.455875},{"v":0.3182331703468146,"d":"31.82%"},3.32740625,null,7.128468750000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W24<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W24<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W24<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W24<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W24<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.8025},{"$f":"BM24*Bilans!F24+BN24","v":2.022583333333334},1.9462594339622648,146.84089520872644,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":46.13096328952245},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F24<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F24<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F24<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F24<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7090000000000005},{"$f":"Bilans!F24*BT24+BU24","v":2.3580375000000005},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY24","v":3.5912796522630592}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R25*Bilans!F25+S25","v":10.720787037037038},{"v":0.28875464764281916,"d":"28.88%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D13'!$C$39+'D13'!$C$40)","v":3.0956770833333334},null,7.625109953703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC25*Bilans!F25+AD25","v":3.1882870370370373},3.067974318658281,214.40922022733227,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":27.107344736956737},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ25*Bilans!F25+AK25","v":10.476550925925928},{"v":0.29548628219546735,"d":"29.55%"},3.0956770833333334,null,7.380873842592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU25*Bilans!F25+AV25","v":2.577592592592593},2.4803249475890987,173.3406093684486,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":33.52973471513757},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB25*Bilans!F25+BC25","v":10.720787037037038},{"v":0.28875464764281916,"d":"28.88%"},3.0956770833333334,null,7.625109953703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W25<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W25<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W25<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W25<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W25<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM25*Bilans!F25+BN25","v":3.1882870370370373},3.067974318658281,214.40922022733227,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":27.107344736956737},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F25<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F25<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F25<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F25<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F25*BT25+BU25","v":2.4597592592592594},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY25","v":3.4427645962285967}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9493.316105841128},null,{"$f":"F26/F28","v":2704.892222188882},{"$nulls":9},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.29875000000000007},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.83125},{"$f":"R26*Bilans!F26+S26","v":10.625479166666667},{"v":0.3156994880623031,"d":"31.57%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D13'!$C$39+'D13'!$C$40)","v":3.3544583333333335},null,7.271020833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.49875},{"$f":"AC26*Bilans!F26+AD26","v":2.9726875},2.8605106132075475,217.67627613325476,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":31.657085830021934},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.24624999999999986},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.403749999999999},{"$f":"AJ26*Bilans!F26+AK26","v":10.585604166666666},{"v":0.3168886990783474,"d":"31.69%"},3.3544583333333335,null,7.231145833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.7090000000000005},{"$f":"AU26*Bilans!F26+AV26","v":2.3472166666666667},2.258642452830189,171.8759147330189,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":40.092857497887564},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.20999999999999996},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$6,0))))))","v":11.96},{"$f":"BB26*Bilans!F26+BC26","v":10.409500000000001},{"v":0.32224970779896567,"d":"32.22%"},3.3544583333333335,null,7.055041666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W26<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W26<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W26<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W26<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W26<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.8025},{"$f":"BM26*Bilans!F26+BN26","v":1.9985370370370372},1.9231205450733755,146.34370411844867,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":47.087755487810526},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F26<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F26<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F26<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F26<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7090000000000005},{"$f":"Bilans!F26*BT26+BU26","v":2.3472166666666667},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY26","v":3.6078357031476664}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":15.23581415887288},{"$nulls":11},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R27*Bilans!F27+S27","v":10.71726851851852},{"v":0.2852298989602277,"d":"28.52%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D13'!$C$39+'D13'!$C$40)","v":3.056885416666667},null,7.660383101851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC27*Bilans!F27+AD27","v":3.2227685185185186},3.101154612159329,213.84089157009961,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":26.46006335132837},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ27*Bilans!F27+AK27","v":10.474087962962964},{"v":0.29185218106588434,"d":"29.19%"},3.056885416666667,null,7.417202546296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU27*Bilans!F27+AV27","v":2.5972962962962964},2.4992851153039832,172.338829947065,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":32.832087462746166},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB27*Bilans!F27+BC27","v":10.71726851851852},{"v":0.2852298989602277,"d":"28.52%"},3.056885416666667,null,7.660383101851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W27<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W27<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W27<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W27<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W27<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM27*Bilans!F27+BN27","v":3.2227685185185186},3.101154612159329,213.84089157009961,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":26.46006335132837},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F27<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F27<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F27<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F27<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F27*BT27+BU27","v":2.47692962962963},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY27","v":3.4188989431603325}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.5096836864571426},{"$nulls":11},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R28*Bilans!F28+S28","v":10.675231481481482},{"v":0.2429387210789947,"d":"24.29%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D13'!$C$39+'D13'!$C$40)","v":2.5934270833333333},null,8.081804398148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC28*Bilans!F28+AD28","v":3.6347314814814817},3.4975718029350107,202.2724469002883,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":19.676616057531376},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ28*Bilans!F28+AK28","v":10.444662037037038},{"v":0.24830167545268336,"d":"24.83%"},2.5934270833333333,null,7.851234953703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU28*Bilans!F28+AV28","v":2.8327037037037037},2.7258092243186582,157.63968051310272,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":25.247686773531374},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB28*Bilans!F28+BC28","v":10.675231481481482},{"v":0.2429387210789947,"d":"24.29%"},2.5934270833333333,null,8.081804398148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W28<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W28<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W28<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W28<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W28<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM28*Bilans!F28+BN28","v":3.6347314814814817},3.4975718029350107,202.2724469002883,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":19.676616057531376},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F28<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F28<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F28<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F28<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F28*BT28+BU28","v":2.6820703703703708},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY28","v":3.157401157917362}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R29*Bilans!F29+S29","v":13.406749999999999},{"v":0.1231616847234913,"d":"12.32%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D13'!$C$39+'D13'!$C$40)","v":1.6511979166666668},null,11.755552083333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC29*Bilans!F29+AD29","v":4.784708333333334},4.604153301886793,162.1525241008255,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":9.102718730678463},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ29*Bilans!F29+AK29","v":10.854000000000001},{"v":0.15212805570910878,"d":"15.21%"},1.6511979166666668,null,9.202802083333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU29*Bilans!F29+AV29","v":3.708125},3.568195754716981,125.66739423643868,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":11.745519411202876},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB29*Bilans!F29+BC29","v":13.406749999999999},{"v":0.1231616847234913,"d":"12.32%"},1.6511979166666668,null,11.755552083333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W29<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W29<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W29<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W29<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W29<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM29*Bilans!F29+BN29","v":4.334046296296297},4.170497379454927,146.87970458267822,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":10.049236023132945},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F29<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F29<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F29<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F29<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F29*BT29+BU29","v":3.358525},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY29","v":2.5214557262557986}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R30*Bilans!F30+S30","v":11.856349999999999},{"v":0.1654414090339776,"d":"16.54%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D13'!$C$39+'D13'!$C$40)","v":1.9615312500000002},null,9.894818749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC30*Bilans!F30+AD30","v":4.333775},4.170236320754717,177.9304305385613,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":12.17519310531811},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ30*Bilans!F30+AK30","v":10.6108},{"v":0.18486176819843936,"d":"18.49%"},1.9615312500000002,null,8.64926875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU30*Bilans!F30+AV30","v":3.328125},3.202535377358491,136.64177631191038,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":15.854136338028164},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB30*Bilans!F30+BC30","v":11.856349999999999},{"v":0.1654414090339776,"d":"16.54%"},1.9615312500000002,null,9.894818749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W30<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W30<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W30<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W30<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W30<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM30*Bilans!F30+BN30","v":4.058194444444444},3.905055031446541,166.61600676297167,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":13.001976179882952},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F30<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F30<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F30<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F30<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F30*BT30+BU30","v":3.075805},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY30","v":2.7532213820522613}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R31*Bilans!F31+S31","v":11.2061},{"v":0.1866561515603109,"d":"18.67%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D13'!$C$39+'D13'!$C$40)","v":2.0916875},null,9.1144125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC31*Bilans!F31+AD31","v":4.14465},3.988248113207548,182.62387522783018,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":13.662814712943188},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ31*Bilans!F31+AK31","v":10.5088},{"v":0.19904151758526184,"d":"19.90%"},2.0916875,null,8.417112500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU31*Bilans!F31+AV31","v":3.16875},3.049174528301887,139.62322623820754,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":17.8706382642998},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB31*Bilans!F31+BC31","v":11.2061},{"v":0.1866561515603109,"d":"18.67%"},2.0916875,null,9.1144125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W31<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W31<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W31<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W31<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W31<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM31*Bilans!F31+BN31","v":3.9425000000000003},3.79372641509434,173.71662941037735,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":14.363369689283445},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F31<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F31<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F31<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F31<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F31*BT31+BU31","v":2.95723},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY31","v":2.8636163210244914}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R37*Bilans!F37+S37","v":10.66662037037037},{"v":0.23423441507992657,"d":"23.42%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D13'!$C$39+'D13'!$C$40)","v":2.4984895833333334},null,8.168130787037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC37*Bilans!F37+AD37","v":3.7191203703703706},3.578776205450734,198.8144386235587,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":18.472505321598838},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ37*Bilans!F37+AK37","v":10.43863425925926},{"v":0.23935023694475427,"d":"23.94%"},2.4984895833333334,null,7.940144675925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU37*Bilans!F37+AV37","v":2.8809259259259257},2.7722117400419286,154.00675795335428,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":23.84701050973838},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB37*Bilans!F37+BC37","v":10.66662037037037},{"v":0.23423441507992657,"d":"23.42%"},2.4984895833333334,null,8.168130787037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W37<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W37<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W37<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W37<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W37<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM37*Bilans!F37+BN37","v":3.7191203703703706},3.578776205450734,198.8144386235587,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":18.472505321598838},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F37<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F37<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F37<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F37<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F37*BT37+BU37","v":2.724092592592593},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY37","v":3.108694658929958}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R44*Bilans!F44+S44","v":10.67537037037037},{"v":0.24307899803979394,"d":"24.31%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D13'!$C$39+'D13'!$C$40)","v":2.5949583333333335},null,8.080412037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC44*Bilans!F44+AD44","v":3.6333703703703706},3.496262054507338,202.32518883228514,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":19.69649555050407},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ44*Bilans!F44+AK44","v":10.44475925925926},{"v":0.24844596882718073,"d":"24.84%"},2.5949583333333335,null,7.849800925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU44*Bilans!F44+AV44","v":2.8319259259259257},2.7250607966457023,157.69654324109015,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":25.270669221312545},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB44*Bilans!F44+BC44","v":10.67537037037037},{"v":0.24307899803979394,"d":"24.31%"},2.5949583333333335,null,8.080412037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W44<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W44<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W44<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W44<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W44<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM44*Bilans!F44+BN44","v":3.6333703703703706},3.496262054507338,202.32518883228514,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":19.69649555050407},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F44<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F44<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F44<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F44<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F44*BT44+BU44","v":2.681392592592593},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY44","v":3.1581992567658026}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R61*Bilans!F61+S61","v":10.687083333333334},{"v":0.2548959023743616,"d":"25.49%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D13'!$C$39+'D13'!$C$40)","v":2.72409375},null,7.962989583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC61*Bilans!F61+AD61","v":3.5185833333333334},3.385806603773585,206.42670347051887,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":21.428340714776304},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ61*Bilans!F61+AK61","v":10.452958333333333},{"v":0.2606050519988361,"d":"26.06%"},2.72409375,null,7.728864583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU61*Bilans!F61+AV61","v":2.7663333333333333},2.661943396226415,162.29403046698113,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":27.25535697071936},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB61*Bilans!F61+BC61","v":10.687083333333334},{"v":0.2548959023743616,"d":"25.49%"},2.72409375,null,7.962989583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W61<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W61<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W61<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W61<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W61<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM61*Bilans!F61+BN61","v":3.5185833333333334},3.385806603773585,206.42670347051887,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":21.428340714776304},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F61<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F61<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F61<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F61<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F61*BT61+BU61","v":2.6242333333333336},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY61","v":3.2269889973033097}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R71*Bilans!F71+S71","v":11.591149999999999},{"v":0.17380627317680591,"d":"17.38%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D13'!$C$39+'D13'!$C$40)","v":2.0146145833333335},null,9.576535416666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC71*Bilans!F71+AD71","v":4.256641666666667},4.096013679245283,179.98191307629716,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":12.765946745967572},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ71*Bilans!F71+AK71","v":10.5692},{"v":0.19061183280979957,"d":"19.06%"},2.0146145833333335,null,8.554585416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU71*Bilans!F71+AV71","v":3.263125},3.13998820754717,137.9734368307783,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":16.652767158271082},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB71*Bilans!F71+BC71","v":11.591149999999999},{"v":0.17380627317680591,"d":"17.38%"},2.0146145833333335,null,9.576535416666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W71<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W71<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W71<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W71<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W71<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM71*Bilans!F71+BN71","v":4.011009259259259},3.8596504192872114,169.5959341612945,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":13.54772759696114},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F71<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F71<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F71<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F71<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F71*BT71+BU71","v":3.027445},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY71","v":2.797200970793278}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R77*Bilans!F77+S77","v":10.854199999999999},{"v":0.19919708499935512,"d":"19.92%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D13'!$C$39+'D13'!$C$40)","v":2.162125},null,8.692074999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC77*Bilans!F77+AD77","v":4.0423},3.8897603773584906,184.68971247735846,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":14.525930781980554},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ77*Bilans!F77+AK77","v":10.4536},{"v":0.20683066120762228,"d":"20.68%"},2.162125,null,8.291475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU77*Bilans!F77+AV77","v":3.0825},2.966179245283019,140.837156745283,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":19.048879156528784},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB77*Bilans!F77+BC77","v":10.854199999999999},{"v":0.19919708499935512,"d":"19.92%"},2.162125,null,8.692074999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W77<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W77<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W77<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W77<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W77<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM77*Bilans!F77+BN77","v":3.879888888888889},3.733477987421384,177.26926832075472,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":15.133982359174086},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F77<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F77<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F77<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F77<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F77*BT77+BU77","v":2.89306},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY77","v":2.9271332405906736}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R94*Bilans!F94+S94","v":10.658333333333333},{"v":0.2258444096950743,"d":"22.58%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D13'!$C$39+'D13'!$C$40)","v":2.407125},null,8.251208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC94*Bilans!F94+AD94","v":3.8003333333333336},3.656924528301887,195.137149754717,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":17.364205771423556},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ94*Bilans!F94+AK94","v":10.432833333333335},{"v":0.23072591338243045,"d":"23.07%"},2.407125,null,8.025708333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU94*Bilans!F94+AV94","v":2.9273333333333333},2.8168679245283017,150.3108893207547,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":22.542622409473925},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB94*Bilans!F94+BC94","v":10.658333333333333},{"v":0.2258444096950743,"d":"22.58%"},2.407125,null,8.251208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W94<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W94<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W94<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W94<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W94<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM94*Bilans!F94+BN94","v":3.8003333333333336},3.656924528301887,195.137149754717,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":17.364205771423556},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F94<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F94<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F94<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F94<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F94*BT94+BU94","v":2.7645333333333335},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY94","v":3.0632193835089425}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"R104*Bilans!F104+S104","v":15.348537499999999},{"v":0.07472413902627532,"d":"7.47%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D13'!$C$39+'D13'!$C$40)","v":1.1469062500000002},null,14.201631249999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AC104*Bilans!F104+AD104","v":5.5688125},5.358668632075472,123.86964443189858,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.133316573326899},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"AJ104*Bilans!F104+AK104","v":15.348537499999999},{"v":0.07472413902627532,"d":"7.47%"},1.1469062500000002,null,14.201631249999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AU104*Bilans!F104+AV104","v":5.5688125},5.358668632075472,123.86964443189858,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.133316573326899},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"BB104*Bilans!F104+BC104","v":15.348537499999999},{"v":0.07472413902627532,"d":"7.47%"},1.1469062500000002,null,14.201631249999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W104<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W104<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W104<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W104<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W104<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"BM104*Bilans!F104+BN104","v":5.078305555555556},4.886671383647799,112.9590740365566,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":5.629136960600375},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F104<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F104<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F104<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F104<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F104*BT104+BU104","v":3.7992874999999997},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY104","v":2.2289368975165096}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F116<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F116<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F116<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F116<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F116<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F116<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F116<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F116<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F116<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F116<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F116<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F116<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F116<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F116<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F116<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F116*BT116+BU116","v":3.7613125},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY116","v":2.2514407119916933}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F119<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F119<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F119<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F119<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F119<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F119<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F119<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F119<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F119<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F119<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F119<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F119<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F119<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F119<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F119<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F119*BT119+BU119","v":4.060074999999999},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY119","v":2.085767404056146}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F136<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F136<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F136<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F136<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F136<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F136<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F136<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F136<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F136<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F136<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F136<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F136<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F136<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F136<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F136<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F136*BT136+BU136","v":4.22515},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY136","v":2.0042772666114232}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F142<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F142<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F142<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F142<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F142<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F142<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F142<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F142<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F142<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F142<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F142<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F142<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F142<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F142<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F142<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F142*BT142+BU142","v":4.07635},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY142","v":2.0774398893675117}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F152<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F152<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F152<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F152<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F152<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F152<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F152<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F152<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F152<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F152<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F152<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F152<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F152<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F152<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F152<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F152*BT152+BU152","v":4.350312499999999},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY152","v":1.946612362450573}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F169<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F169<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F169<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F169<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F169<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F169<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F169<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F169<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F169<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F169<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F169<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F169<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F169<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F169<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F169<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F169*BT169+BU169","v":4.503762500000001},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY169","v":1.8802883351471698}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F175<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F175<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F175<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F175<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F175<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F175<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F175<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F175<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F175<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F175<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F175<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F175<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F175<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F175<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F175<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F175*BT175+BU175","v":4.2081},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY175","v":2.012398016450003}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F185<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F185<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F185<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F185<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F185<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F185<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F185<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F185<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F185<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F185<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F185<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F185<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F185<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F185<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F185<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F185*BT185+BU185","v":4.659924999999999},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY185","v":1.8172764782744908}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F201<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F201<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F201<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F201<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F201<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F201<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F201<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F201<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F201<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F201<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F201<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F201<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F201<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F201<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F201<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F201*BT201+BU201","v":4.558787499999999},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY201","v":1.8575930755761827}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F211<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F211<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F211<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F211<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F211<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F211<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F211<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.1356},{"$f":"IF(Bilans!F211<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F211<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F211<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F211<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F211<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F211<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F211<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F211<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":1.9580000000000002},{"$f":"Bilans!F211*BT211+BU211","v":4.907865},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY211","v":1.725469647804749}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F217<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F217<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F217<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F217<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F217<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F217<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F217<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F217<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F217<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F217<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F217<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F217<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F217<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F217<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F217<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F217*BT217+BU217","v":4.355737499999999},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY217","v":1.9441878885087214}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F234<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F234<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F234<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F234<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F234<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F234<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F234<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.1356},{"$f":"IF(Bilans!F234<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F234<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F234<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F234<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F234<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F234<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F234<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F234<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":1.9580000000000002},{"$f":"Bilans!F234*BT234+BU234","v":5.272855000000001},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY234","v":1.6060316646339137}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F244<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F244<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F244<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F244<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F244<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F244<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F244<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F244<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F244<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F244<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F244<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F244<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F244<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F244<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F244<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F244*BT244+BU244","v":4.1057999999999995},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY244","v":2.0625388701405956}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"R250*Bilans!F250+S250","v":15.669883333333333},{"v":0.06241005836035792,"d":"6.24%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D13'!$C$39+'D13'!$C$40)","v":0.9779583333333333},null,14.691925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AC250*Bilans!F250+AD250","v":5.782583333333333},5.564372641509434,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"AJ250*Bilans!F250+AK250","v":15.669883333333333},{"v":0.06241005836035792,"d":"6.24%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":14.691925},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AU250*Bilans!F250+AV250","v":5.782583333333333},5.564372641509434,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"BB250*Bilans!F250+BC250","v":15.669883333333333},{"v":0.06241005836035792,"d":"6.24%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":14.691925},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W250<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W250<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W250<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W250<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W250<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"BM250*Bilans!F250+BN250","v":5.228481481481482},5.031180293501048,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F250<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F250<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F250<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F250<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F250*BT250+BU250","v":3.92755},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY250","v":2.156146221696288}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D13'!$C$39+'D13'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W260<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W260<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W260<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W260<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W260<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.061175925925926},1.98339570230608,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F260<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F260<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F260<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F260<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F260*BT260+BU260","v":4.5704125},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY260","v":1.8528682242627459}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"R277*Bilans!F277+S277","v":16.247529166666666},{"v":0.041499258733443324,"d":"4.15%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D13'!$C$39+'D13'!$C$40)","v":0.6742604166666668},null,15.57326875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AC277*Bilans!F277+AD277","v":6.166854166666666},5.934142688679245,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"AJ277*Bilans!F277+AK277","v":16.247529166666666},{"v":0.041499258733443324,"d":"4.15%"},0.6742604166666668,null,15.57326875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AU277*Bilans!F277+AV277","v":6.166854166666666},5.934142688679245,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"BB277*Bilans!F277+BC277","v":16.247529166666666},{"v":0.041499258733443324,"d":"4.15%"},0.6742604166666668,null,15.57326875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W277<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W277<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W277<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W277<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W277<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"BM277*Bilans!F277+BN277","v":5.498435185185185},5.290947064989518,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F277<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F277<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F277<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F277<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F277*BT277+BU277","v":4.1581125},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY277","v":2.036590422462898}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"R286*Bilans!F286+S286","v":15.741724999999999},{"v":0.059725824202874846,"d":"5.97%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D13'!$C$39+'D13'!$C$40)","v":0.9401875},null,14.801537499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AC286*Bilans!F286+AD286","v":5.830375},5.610360849056604,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"AJ286*Bilans!F286+AK286","v":15.741724999999999},{"v":0.059725824202874846,"d":"5.97%"},0.9401875,null,14.801537499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AU286*Bilans!F286+AV286","v":5.830375},5.610360849056604,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"BB286*Bilans!F286+BC286","v":15.741724999999999},{"v":0.059725824202874846,"d":"5.97%"},0.9401875,null,14.801537499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W286<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W286<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W286<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W286<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W286<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"BM286*Bilans!F286+BN286","v":5.2620555555555555},5.063487421383647,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F286<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F286<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F286<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F286<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F286*BT286+BU286","v":3.956225},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY286","v":2.140518320627178}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.2},{"$f":"R292*Bilans!F292+S292","v":14.6875},{"v":0.0919531914893617,"d":"9.20%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D13'!$C$39+'D13'!$C$40)","v":1.3505624999999999},null,13.3369375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.470000000000001},{"$f":"AC292*Bilans!F292+AD292","v":5.265000000000001},5.0663207547169815,141.87471325471694,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.577586894586891},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$5,0))))))","v":1.2233333333333334},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$6,0))))))","v":2.336666666666666},{"$f":"AJ292*Bilans!F292+AK292","v":13.316083333333335},{"v":0.10142340402896245,"d":"10.14%"},1.3505624999999999,null,11.965520833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.033333333333333},{"$f":"AU292*Bilans!F292+AV292","v":3.9906666666666664},3.840075471698113,107.53555347169808,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":8.677997410624789},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.2},{"$f":"BB292*Bilans!F292+BC292","v":14.6875},{"v":0.0919531914893617,"d":"9.20%"},1.3505624999999999,null,13.3369375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W292<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W292<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W292<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W292<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W292<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.470000000000001},{"$f":"BM292*Bilans!F292+BN292","v":4.447277777777779},4.279455974842768,119.83974539150941,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.787009656344076},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F292<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F292<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.10933333333333328},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F292<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F292<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.646666666666667},{"$f":"Bilans!F292*BT292+BU292","v":3.6279333333333335},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY292","v":2.334213811267183}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.2},{"$f":"R309*Bilans!F309+S309","v":13.924999999999999},{"v":0.1104039497307002,"d":"11.04%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D13'!$C$39+'D13'!$C$40)","v":1.5373750000000002},null,12.387624999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.470000000000001},{"$f":"AC309*Bilans!F309+AD309","v":4.96},4.7728301886792455,155.05493433962266,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.099917338709677},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$5,0))))))","v":1.2233333333333334},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$6,0))))))","v":2.336666666666666},{"$f":"AJ309*Bilans!F309+AK309","v":11.450499999999998},{"v":0.13426269595214185,"d":"13.43%"},1.5373750000000002,null,9.913124999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.033333333333333},{"$f":"AU309*Bilans!F309+AV309","v":3.8279999999999994},3.68354716981132,119.66739690566035,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":10.495190700104496},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.2},{"$f":"BB309*Bilans!F309+BC309","v":13.924999999999999},{"v":0.1104039497307002,"d":"11.04%"},1.5373750000000002,null,12.387624999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W309<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W309<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W309<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W309<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W309<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.470000000000001},{"$f":"BM309*Bilans!F309+BN309","v":4.281222222222223},4.119666666666668,133.83561100000006,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":9.384140302613478},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F309<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F309<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.10933333333333328},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F309<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F309<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.646666666666667},{"$f":"Bilans!F309*BT309+BU309","v":3.4612},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY309","v":2.4466578334170968}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.2},{"$f":"R315*Bilans!F315+S315","v":15.174999999999997},{"v":0.08112850082372328,"d":"8.11%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D13'!$C$39+'D13'!$C$40)","v":1.2311250000000005},null,13.943874999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.470000000000001},{"$f":"AC315*Bilans!F315+AD315","v":5.459999999999999},5.2539622641509425,132.06884943396227,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":5.69342307692308},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$5,0))))))","v":1.2233333333333334},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$6,0))))))","v":2.336666666666666},{"$f":"AJ315*Bilans!F315+AK315","v":14.50883333333333},{"v":0.08485348006386918,"d":"8.49%"},1.2311250000000005,null,13.27770833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.033333333333333},{"$f":"AU315*Bilans!F315+AV315","v":4.094666666666666},3.9401509433962256,99.04357426415095,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.5918487463367015},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.2},{"$f":"BB315*Bilans!F315+BC315","v":15.174999999999997},{"v":0.08112850082372328,"d":"8.11%"},1.2311250000000005,null,13.943874999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W315<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W315<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W315<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W315<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W315<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.470000000000001},{"$f":"BM315*Bilans!F315+BN315","v":4.5534444444444455},4.381616352201259,110.14069024528307,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.826939557355849},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F315<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F315<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.10933333333333328},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F315<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F315<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.646666666666667},{"$f":"Bilans!F315*BT315+BU315","v":3.734533333333333},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY315","v":2.2675850868533125}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R325*Bilans!F325+S325","v":12.381649999999999},{"v":0.14993037411545854,"d":"14.99%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D13'!$C$39+'D13'!$C$40)","v":1.856385416666667},null,10.525264583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC325*Bilans!F325+AD325","v":4.486558333333333},4.317254245283019,173.30861648195759,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.065011413722845},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ325*Bilans!F325+AK325","v":10.693200000000001},{"v":0.17360429213581216,"d":"17.36%"},1.856385416666667,null,8.836814583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU325*Bilans!F325+AV325","v":3.4568749999999997},3.3264268867924525,133.53358612323115,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":14.360895076236973},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB325*Bilans!F325+BC325","v":12.381649999999999},{"v":0.14993037411545854,"d":"14.99%"},1.856385416666667,null,10.525264583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W325<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W325<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W325<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W325<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W325<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM325*Bilans!F325+BN325","v":4.1516574074074075},3.9949910901467507,160.37192607953358,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":11.957590498216913},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F325<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F325<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F325<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F325<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F325*BT325+BU325","v":3.171595},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY325","v":2.6700672983225338}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R342*Bilans!F342+S342","v":10.647037037037038},{"v":0.21438671861411626,"d":"21.44%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D13'!$C$39+'D13'!$C$40)","v":2.2825833333333336},null,8.364453703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC342*Bilans!F342+AD342","v":3.9110370370370373},3.7634507337526206,189.572540360587,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":15.927584613344948},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ342*Bilans!F342+AK342","v":10.424925925925926},{"v":0.21895439349422505,"d":"21.90%"},2.2825833333333336,null,8.142342592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU342*Bilans!F342+AV342","v":2.9905925925925922},2.8777400419287207,144.95752139203353,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":20.829775840289305},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB342*Bilans!F342+BC342","v":10.647037037037038},{"v":0.21438671861411626,"d":"21.44%"},2.2825833333333336,null,8.364453703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W342<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W342<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W342<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W342<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W342<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM342*Bilans!F342+BN342","v":3.9110370370370373},3.7634507337526206,189.572540360587,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":15.927584613344948},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F342<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F342<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F342<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F342<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F342*BT342+BU342","v":2.8196592592592595},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY342","v":3.0033317200348333}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R352*Bilans!F352+S352","v":10.666342592592594},{"v":0.2339533970216109,"d":"23.40%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D13'!$C$39+'D13'!$C$40)","v":2.4954270833333334},null,8.17091550925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC352*Bilans!F352+AD352","v":3.721842592592593},3.58139570230608,198.6967289128669,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":18.43457215785689},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ352*Bilans!F352+AK352","v":10.438439814814815},{"v":0.23906130873999812,"d":"23.91%"},2.4954270833333334,null,7.943012731481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU352*Bilans!F352+AV352","v":2.882481481481481},2.7737085953878404,153.88604629926624,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":23.80260767471443},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB352*Bilans!F352+BC352","v":10.666342592592594},{"v":0.2339533970216109,"d":"23.40%"},2.4954270833333334,null,8.17091550925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W352<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W352<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W352<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W352<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W352<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM352*Bilans!F352+BN352","v":3.721842592592593},3.58139570230608,198.6967289128669,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":18.43457215785689},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F352<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F352<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F352<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F352<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F352*BT352+BU352","v":2.7254481481481485},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY352","v":3.1071484881402838}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R358*Bilans!F358+S358","v":10.644675925925926},{"v":0.21198880069587914,"d":"21.20%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D13'!$C$39+'D13'!$C$40)","v":2.2565520833333337},null,8.388123842592591,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC358*Bilans!F358+AD358","v":3.934175925925926},3.785716457023061,188.32898301664045,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":15.637522823500612},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ358*Bilans!F358+AK358","v":10.423273148148148},{"v":0.21649169615537173,"d":"21.65%"},2.2565520833333337,null,8.166721064814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU358*Bilans!F358+AV358","v":3.0038148148148145},2.8904633123689725,143.79260101624735,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":20.48087835838378},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB358*Bilans!F358+BC358","v":10.644675925925926},{"v":0.21198880069587914,"d":"21.20%"},2.2565520833333337,null,8.388123842592591,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W358<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W358<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W358<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W358<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W358<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM358*Bilans!F358+BN358","v":3.934175925925926},3.785716457023061,188.32898301664045,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":15.637522823500612},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F358<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F358<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F358<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F358<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F358*BT358+BU358","v":2.8311814814814817},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY358","v":2.9911088880787617}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R369*Bilans!F369+S369","v":10.68335},{"v":0.20558372763849042,"d":"20.56%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D13'!$C$39+'D13'!$C$40)","v":2.196322916666667},null,8.487027083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC369*Bilans!F369+AD369","v":3.9926083333333335},3.8419438679245284,185.5726122225236,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":14.960937607620748},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ369*Bilans!F369+AK369","v":10.4268},{"v":0.21064208737739928,"d":"21.06%"},2.196322916666667,null,8.230477083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU369*Bilans!F369+AV369","v":3.040625},2.9258844339622643,141.3253384581368,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":19.64502829736211},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB369*Bilans!F369+BC369","v":10.68335},{"v":0.20558372763849042,"d":"20.56%"},2.196322916666667,null,8.487027083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W369<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W369<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W369<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W369<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W369<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM369*Bilans!F369+BN369","v":3.849490740740741},3.7042269392033544,178.9206435606656,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":15.517160110163681},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F369<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F369<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F369<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F369<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F369*BT369+BU369","v":2.861905},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY369","v":2.958998322104771}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R370*Bilans!F370+S370","v":10.653333333333334},{"v":0.22077596996245308,"d":"22.08%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D13'!$C$39+'D13'!$C$40)","v":2.3520000000000003},null,8.301333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC370*Bilans!F370+AD370","v":3.8493333333333335},3.7040754716981135,192.75267939622643,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":16.7181312781434},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ370*Bilans!F370+AK370","v":10.429333333333334},{"v":0.2255177703912043,"d":"22.55%"},2.3520000000000003,null,8.077333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU370*Bilans!F370+AV370","v":2.9553333333333334},2.843811320754717,147.98625350943396,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":21.77543198736747},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB370*Bilans!F370+BC370","v":10.653333333333334},{"v":0.22077596996245308,"d":"22.08%"},2.3520000000000003,null,8.301333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W370<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W370<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W370<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W370<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W370<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM370*Bilans!F370+BN370","v":3.8493333333333335},3.7040754716981135,192.75267939622643,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":16.7181312781434},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F370<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F370<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F370<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F370<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F370*BT370+BU370","v":2.7889333333333335},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY370","v":3.0364196920052784}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R371*Bilans!F371+S371","v":10.98935},{"v":0.19428564170462007,"d":"19.43%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D13'!$C$39+'D13'!$C$40)","v":2.1350729166666667},null,8.854277083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC371*Bilans!F371+AD371","v":4.0816083333333335},3.927585377358491,183.9356964961085,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":14.18932426555708},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ371*Bilans!F371+AK371","v":10.4748},{"v":0.203829468502183,"d":"20.38%"},2.1350729166666667,null,8.339727083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU371*Bilans!F371+AV371","v":3.115625},2.998054245283019,140.40412690153303,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":18.588650484787696},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB371*Bilans!F371+BC371","v":10.98935},{"v":0.19428564170462007,"d":"19.43%"},2.1350729166666667,null,8.854277083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W371<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W371<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W371<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W371<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W371<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM371*Bilans!F371+BN371","v":3.903935185185185},3.7566168763102725,175.9289423971436,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":14.835098796323747},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F371<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F371<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F371<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F371<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F371*BT371+BU371","v":2.917705},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY371","v":2.9024086030024474}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.137622546417598},{"$f":"SUM(AF7:AF372)/229","v":3.982363313183747},{"$f":"SUM(AG7:AG372)/Z373","v":3.753161772891047},{"$f":"SUM(AH7:AH372)","v":3118.884616750724},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.437260458110951},{"$f":"SUM(AX7:AX372)/229","v":3.308255774926075},{"$f":"SUM(AY7:AY372)/AR373","v":2.979300862243664},{"$f":"SUM(AZ7:AZ372)","v":3955.950780039498},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9493.316105841128},{"$f":"SUM(BK7:BK372)","v":15.23581415887288},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.914228664078926},{"$f":"SUM(BP7:BP372)/229","v":3.7640451796618275},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.5096836864571426},{"$f":"SUM(BR7:BR372)","v":3437.2406346486478},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1305.3534733554955},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":910.7399110002798},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.576310885905467}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D10","index":23,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4203.707639184426},null,null,"COP",{"$f":"K13","v":3.823388794451953},{"$f":"L13","v":3.1195198956201935},{"$f":"M13","v":3.6271131259458014},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9996542170277353},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9996542170277353},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9982526066200558},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.6271131259458014},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.4578297226472987E-4},{"$f":"1-L3","v":3.4578297226472987E-4},{"$f":"1-M3","v":1.7473933799442287E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9996542170277353},null,null,"COP-Inst",{"$f":"K14","v":3.82373469703144},{"$f":"L14","v":3.11986579819968},{"$f":"M14","v":3.6288635780541716}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.4578297226472987E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.6288635780541716},{"$nulls":10},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R7*Bilans!F7+S7","v":10.269883333333333},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.2104312285274257,"d":"21.04%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D10'!$C$39+'D10'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":8.108779166666665},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC7*Bilans!F7+AD7","v":4.165216666666667},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":4.008038679245283},{"$f":"AF7*Z7","v":190.2074875816038},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":14.089992517396054},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ7*Bilans!F7+AK7","v":9.938083333333331},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.21745683691523357,"d":"21.75%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":7.776979166666664},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU7*Bilans!F7+AV7","v":3.0723166666666666},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.9563801886792453},{"$f":"AX7*AR7","v":140.29945642405661},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":19.102155810761694},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB7*Bilans!F7+BC7","v":10.269883333333333},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.2104312285274257,"d":"21.04%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":8.108779166666665},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W7<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W7<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W7<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W7<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W7<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM7*Bilans!F7+BN7","v":3.9770740740740735},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.826995807127882},{"$f":"BP7*BJ7","v":181.61582652096436},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":14.756544779802761},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F7<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F7<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F7<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F7<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F7*BT7+BU7","v":2.8899966666666668},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.9302359378811005}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R8*Bilans!F8+S8","v":10.09},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.25212256359431784,"d":"25.21%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D10'!$C$39+'D10'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":7.546083333333333},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC8*Bilans!F8+AD8","v":3.817185185185185},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.6731404612159326},{"$f":"AF8*Z8","v":208.06136828511532},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":18.35115229372041},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ8*Bilans!F8+AK8","v":9.762407407407407},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.26058292391448684,"d":"26.06%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":7.21849074074074},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU8*Bilans!F8+AV8","v":2.866296296296296},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.7581341719077566},{"$f":"AX8*AR8","v":156.231752033543},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":24.439115648016543},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB8*Bilans!F8+BC8","v":10.09},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.25212256359431784,"d":"25.21%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":7.546083333333333},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W8<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W8<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W8<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W8<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W8<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM8*Bilans!F8+BN8","v":3.817185185185185},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.6731404612159326},{"$f":"BP8*BJ8","v":208.06136828511532},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":18.35115229372041},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F8<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F8<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F8<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F8<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F8*BT8+BU8","v":2.7102814814814815},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.1245360125452035}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2447.427373087002},{"$nulls":9},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R9*Bilans!F9+S9","v":10.09},{"v":0.26173397753551375,"d":"26.17%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D10'!$C$39+'D10'!$C$40)","v":2.6408958333333334},null,7.449104166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC9*Bilans!F9+AD9","v":3.736259259259259},3.5952683438155133,212.01836713731657,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":19.51901173683324},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ9*Bilans!F9+AK9","v":9.73162037037037},{"v":0.27137267308268676,"d":"27.14%"},2.6408958333333334,null,7.090724537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU9*Bilans!F9+AV9","v":2.8223148148148147},2.7158123689727462,160.15552911687632,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":25.83981345756373},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB9*Bilans!F9+BC9","v":10.09},{"v":0.26173397753551375,"d":"26.17%"},2.6408958333333334,null,7.449104166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W9<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W9<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W9<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W9<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W9<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM9*Bilans!F9+BN9","v":3.736259259259259},3.5952683438155133,212.01836713731657,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":19.51901173683324},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F9<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F9<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F9<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F9<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F9*BT9+BU9","v":2.6708740740740744},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.170636974324231}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R10*Bilans!F10+S10","v":10.09},{"v":0.32319644037000334,"d":"32.32%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D10'!$C$39+'D10'!$C$40)","v":3.2610520833333334},null,6.8289479166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC10*Bilans!F10+AD10","v":3.2187592592592593},3.0972966457023063,228.75161809250525,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":28.375631253128358},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ10*Bilans!F10+AK10","v":9.53474537037037},{"v":0.34201774212735586,"d":"34.20%"},3.2610520833333334,null,6.2736932870370365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU10*Bilans!F10+AV10","v":2.5410648148148147},2.445175576519916,180.58905349777254,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":35.94332789185052},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB10*Bilans!F10+BC10","v":10.09},{"v":0.32319644037000334,"d":"32.32%"},3.2610520833333334,null,6.8289479166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W10<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W10<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W10<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W10<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W10<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM10*Bilans!F10+BN10","v":3.2187592592592593},3.0972966457023063,228.75161809250525,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":28.375631253128358},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F10<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F10<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F10<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F10<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F10*BT10+BU10","v":2.4188740740740746},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.5009561612937126}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.8851211784914472},{"$nulls":11},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R11*Bilans!F11+S11","v":10.09},{"v":0.31484968615791215,"d":"31.48%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D10'!$C$39+'D10'!$C$40)","v":3.1768333333333336},null,6.913166666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC11*Bilans!F11+AD11","v":3.289037037037037},3.1649224318658282,227.3490379706499,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":27.009338092878696},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ11*Bilans!F11+AK11","v":9.561481481481481},{"v":0.3322532537960955,"d":"33.23%"},3.1768333333333336,null,6.384648148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU11*Bilans!F11+AV11","v":2.5792592592592594},2.4819287211740044,178.28686775681345,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":34.44194801838024},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB11*Bilans!F11+BC11","v":10.09},{"v":0.31484968615791215,"d":"31.48%"},3.1768333333333336,null,6.913166666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W11<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W11<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W11<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W11<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W11<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM11*Bilans!F11+BN11","v":3.289037037037037},3.1649224318658282,227.3490379706499,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":27.009338092878696},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F11<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F11<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F11<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F11<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F11*BT11+BU11","v":2.4530962962962968},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.452115640877558}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R12*Bilans!F12+S12","v":10.09},{"v":0.3263327964981831,"d":"32.63%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D10'!$C$39+'D10'!$C$40)","v":3.2926979166666674},null,6.797302083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC12*Bilans!F12+AD12","v":3.1923518518518517},3.071885744234801,229.2079868346436,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":28.904575199986077},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ12*Bilans!F12+AK12","v":9.524699074074073},{"v":0.34570099181708386,"d":"34.57%"},3.2926979166666674,null,6.232001157407406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU12*Bilans!F12+AV12","v":2.526712962962963},2.4313653039832284,181.4157143153826,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":36.51921509060593},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB12*Bilans!F12+BF8","v":2.543916666666667},{"v":1,"d":"100.00%"},3.2926979166666674,null,-0.7487812500000004,0.22740660362734466,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":57.64686312199659},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":16.967886878003416},null,{"$f":"IF(Bilans!W12<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W12<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W12<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W12<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W12<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W12<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM12*Bilans!F12+BN12","v":3.1923518518518517},2.349089098532495,135.41761772447708,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":49.39449513220277},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F12<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F12<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F12<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F12<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F12*BT12+BU12","v":2.406014814814815},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.519667477057927}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3180.8762476022825},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.823388794451953},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.1195198956201935},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.6271131259458014},{"$nulls":4},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R13*Bilans!F13+S13","v":10.09},{"v":0.32223529897588377,"d":"32.22%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D10'!$C$39+'D10'!$C$40)","v":3.251354166666667},null,6.838645833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC13*Bilans!F13+AD13","v":3.226851851851852},3.1050838574423483,228.6040362945493,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":28.21526857962697},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ13*Bilans!F13+AK13","v":9.537824074074074},{"v":0.3408905575753458,"d":"34.09%"},3.251354166666667,null,6.286469907407406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU13*Bilans!F13+AV13","v":2.545462962962963},2.449407756813417,180.33152257599582,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":35.76814630242625},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB13*Bilans!F13+BC13","v":10.09},{"v":0.32223529897588377,"d":"32.22%"},3.251354166666667,null,6.838645833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W13<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W13<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W13<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W13<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W13<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM13*Bilans!F13+BN13","v":3.226851851851852},3.1050838574423483,228.6040362945493,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":28.21526857962697},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F13<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F13<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F13<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F13<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F13*BT13+BU13","v":2.422814814814815},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.4952618092152976}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.82373469703144},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.11986579819968},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.6288635780541716},{"$nulls":4},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R14*Bilans!F14+S14","v":10.09},{"v":0.28722951767426497,"d":"28.72%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D10'!$C$39+'D10'!$C$40)","v":2.8981458333333334},null,7.191854166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC14*Bilans!F14+AD14","v":3.5215925925925924},3.3887023060796646,220.75870608071278,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":22.876941672012872},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ14*Bilans!F14+AK14","v":9.649953703703703},{"v":0.300327433925513,"d":"30.03%"},2.8981458333333334,null,6.75180787037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU14*Bilans!F14+AV14","v":2.705648148148148},2.60354821802935,169.609450437631,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":29.775959002087536},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB14*Bilans!F14+BC14","v":10.09},{"v":0.28722951767426497,"d":"28.72%"},2.8981458333333334,null,7.191854166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W14<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W14<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W14<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W14<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W14<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM14*Bilans!F14+BN14","v":3.5215925925925924},3.3887023060796646,220.75870608071278,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":22.876941672012872},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F14<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F14<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F14<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F14<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F14*BT14+BU14","v":2.566340740740741},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.2997847708168986}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.989286969955988},{"$nulls":4},{"$f":"F11","v":3.8851211784914472},{"$f":"F15","v":2.989286969955988},{"$f":"F28","v":3.6353301485230185},{"$nulls":4},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R15*Bilans!F15+S15","v":10.09},{"v":0.31570965477370333,"d":"31.57%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D10'!$C$39+'D10'!$C$40)","v":3.185510416666667},null,6.9044895833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC15*Bilans!F15+AD15","v":3.2817962962962963},3.157954926624738,227.50617831263102,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":27.14740377616143},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ15*Bilans!F15+AK15","v":9.558726851851851},{"v":0.3332567679815565,"d":"33.33%"},3.185510416666667,null,6.373216435185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU15*Bilans!F15+AV15","v":2.575324074074074},2.478142033542977,178.5309279160115,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":34.59457784888633},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB15*Bilans!F15+BC15","v":10.09},{"v":0.31570965477370333,"d":"31.57%"},3.185510416666667,null,6.9044895833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W15<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W15<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W15<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W15<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W15<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM15*Bilans!F15+BN15","v":3.2817962962962963},3.157954926624738,227.50617831263102,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":27.14740377616143},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F15<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F15<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F15<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F15<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F15*BT15+BU15","v":2.449570370370371},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.457084636332718}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.5970379749043717},{"$f":"F19","v":3.5970379749043717},{"$f":"F19","v":3.5970379749043717},{"$nulls":4},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R16*Bilans!F16+S16","v":10.09},{"v":0.24787330690452597,"d":"24.79%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D10'!$C$39+'D10'!$C$40)","v":2.501041666666667},null,7.588958333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC16*Bilans!F16+AD16","v":3.8529629629629625},3.707568134171907,206.19640178197065,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":17.850474382389702},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ16*Bilans!F16+AK16","v":9.776018518518518},{"v":0.2558343830802891,"d":"25.58%"},2.501041666666667,null,7.27497685185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU16*Bilans!F16+AV16","v":2.8857407407407405},2.776844863731656,154.43422709643608,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":23.83347044856575},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB16*Bilans!F16+BC16","v":10.09},{"v":0.24787330690452597,"d":"24.79%"},2.501041666666667,null,7.588958333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W16<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W16<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W16<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W16<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W16<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM16*Bilans!F16+BN16","v":3.8529629629629625},3.707568134171907,206.19640178197065,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":17.850474382389702},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F16<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F16<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F16<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F16<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F16*BT16+BU16","v":2.7277037037037037},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.104579167277155}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":720.9420173059028},{"$nulls":9},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R17*Bilans!F17+S17","v":10.09},{"v":0.2544495374958705,"d":"25.44%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D10'!$C$39+'D10'!$C$40)","v":2.5673958333333333},null,7.5226041666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC17*Bilans!F17+AD17","v":3.797592592592592},3.6542872117400416,209.05263566561842,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":18.62933071634076},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ17*Bilans!F17+AK17","v":9.754953703703704},{"v":0.2631889306003123,"d":"26.32%"},2.5673958333333333,null,7.18755787037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU17*Bilans!F17+AV17","v":2.855648148148148},2.7478878406708596,157.19979364517818,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":24.774273531986637},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB17*Bilans!F17+BC17","v":10.09},{"v":0.2544495374958705,"d":"25.44%"},2.5673958333333333,null,7.5226041666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W17<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W17<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W17<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W17<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W17<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM17*Bilans!F17+BN17","v":3.797592592592592},3.6542872117400416,209.05263566561842,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":18.62933071634076},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F17<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F17<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F17<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F17<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F17*BT17+BU17","v":2.700740740740741},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.13557386878261}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":3905.96529876262},{"$nulls":5},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R18*Bilans!F18+S18","v":10.09},{"v":0.25662475222993064,"d":"25.66%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D10'!$C$39+'D10'!$C$40)","v":2.5893437500000003},null,7.50065625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC18*Bilans!F18+AD18","v":3.7792777777777773},3.636663522012578,209.96004094575468,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":18.89197531862349},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ18*Bilans!F18+AK18","v":9.74798611111111},{"v":0.26562858425173297,"d":"26.56%"},2.5893437500000003,null,7.15864236111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU18*Bilans!F18+AV18","v":2.8456944444444443},2.738309748427673,158.0942595931604,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":25.089841475913907},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB18*Bilans!F18+BC18","v":10.09},{"v":0.25662475222993064,"d":"25.66%"},2.5893437500000003,null,7.50065625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W18<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W18<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W18<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W18<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W18<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM18*Bilans!F18+BN18","v":3.7792777777777773},3.636663522012578,209.96004094575468,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":18.89197531862349},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F18<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F18<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F18<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F18<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F18*BT18+BU18","v":2.691822222222222},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.145962620827251}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.5970379749043717},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4203.707639184426},{"$nulls":5},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R19*Bilans!F19+S19","v":10.09},{"v":0.26239160059464817,"d":"26.24%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D10'!$C$39+'D10'!$C$40)","v":2.64753125},null,7.44246875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC19*Bilans!F19+AD19","v":3.730722222222222},3.589940251572327,212.2758595306604,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":19.600769809241587},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ19*Bilans!F19+AK19","v":9.729513888888889},{"v":0.27211341493879593,"d":"27.21%"},2.64753125,null,7.0819826388888885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU19*Bilans!F19+AV19","v":2.8193055555555557},2.7129166666666666,160.4167971875,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":25.937248041775458},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB19*Bilans!F19+BC19","v":10.09},{"v":0.26239160059464817,"d":"26.24%"},2.64753125,null,7.44246875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W19<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W19<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W19<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W19<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W19<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM19*Bilans!F19+BN19","v":3.730722222222222},3.589940251572327,212.2758595306604,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":19.600769809241587},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F19<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F19<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F19<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F19<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F19*BT19+BU19","v":2.6681777777777778},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.1738410249695717}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":4841.651966277059},{"$nulls":5},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R20*Bilans!F20+S20","v":10.09},{"v":0.29962318301949126,"d":"29.96%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D10'!$C$39+'D10'!$C$40)","v":3.0231979166666667},null,7.066802083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC20*Bilans!F20+AD20","v":3.417240740740741},3.288288259958071,224.08615797929767,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":24.661655575485963},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ20*Bilans!F20+AK20","v":9.61025462962963},{"v":0.31458041781179924,"d":"31.46%"},3.0231979166666667,null,6.587056712962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU20*Bilans!F20+AV20","v":2.6489351851851852},2.54897536687631,173.70438708267818,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":31.814600311096353},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB20*Bilans!F20+BC20","v":10.09},{"v":0.29962318301949126,"d":"29.96%"},3.0231979166666667,null,7.066802083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W20<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W20<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W20<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W20<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W20<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM20*Bilans!F20+BN20","v":3.417240740740741},3.288288259958071,224.08615797929767,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":24.661655575485963},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F20<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F20<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F20<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F20<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F20*BT20+BU20","v":2.5155259259259264},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.3664419856480623}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.30999999999999994},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.26},{"$f":"R21*Bilans!F21+S21","v":9.8885},{"v":0.34253172877585075,"d":"34.25%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D10'!$C$39+'D10'!$C$40)","v":3.387125},null,6.501375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.08625},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7837500000000004},{"$f":"AC21*Bilans!F21+AD21","v":3.1239375000000003},3.0060530660377363,231.10836577004724,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":30.43472220554989},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.21999999999999997},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$6,0))))))","v":11.620000000000001},{"$f":"AJ21*Bilans!F21+AK21","v":9.937000000000001},{"v":0.3408599174801248,"d":"34.09%"},3.387125,null,6.549875000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7465000000000006},{"$f":"AU21*Bilans!F21+AV21","v":2.3678250000000003},2.2784731132075473,175.1712914165095,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":40.15337704433394},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.18249999999999988},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.7975},{"$f":"BB21*Bilans!F21+BC21","v":9.401375},{"v":0.36027974631370413,"d":"36.03%"},3.387125,null,6.01425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W21<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W21<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W21<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W21<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W21<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.8525},{"$f":"BM21*Bilans!F21+BN21","v":2.0705000000000005},1.9923679245283024,153.17523840566045,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":45.91942525959913},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F21<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F21<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F21<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F21<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7465000000000006},{"$f":"Bilans!F21*BT21+BU21","v":2.3678250000000003},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.5764349531841475}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R22*Bilans!F22+S22","v":10.09},{"v":0.23588433267261316,"d":"23.59%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D10'!$C$39+'D10'!$C$40)","v":2.3800729166666668},null,7.7099270833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC22*Bilans!F22+AD22","v":3.953907407407407},3.8047033542976934,200.55257203590142,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":16.48669466678532},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ22*Bilans!F22+AK22","v":9.814421296296295},{"v":0.24250771846984434,"d":"24.25%"},2.3800729166666668,null,7.434348379629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU22*Bilans!F22+AV22","v":2.9406018518518517},2.8296357442348006,149.15505194116872,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":22.16786476061527},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB22*Bilans!F22+BC22","v":10.09},{"v":0.23588433267261316,"d":"23.59%"},2.3800729166666668,null,7.7099270833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W22<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W22<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W22<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W22<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W22<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM22*Bilans!F22+BN22","v":3.953907407407407},3.8047033542976934,200.55257203590142,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":16.48669466678532},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F22<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F22<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F22<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F22<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F22*BT22+BU22","v":2.7768592592592594},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.04962236194939}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R23*Bilans!F23+S23","v":10.09},{"v":0.27341943343244135,"d":"27.34%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D10'!$C$39+'D10'!$C$40)","v":2.7588020833333333},null,7.3311979166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC23*Bilans!F23+AD23","v":3.6378703703703703},3.5005922431865826,216.34097636923477,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":21.008870039960293},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ23*Bilans!F23+AK23","v":9.694189814814814},{"v":0.28458304778778815,"d":"28.46%"},2.7588020833333333,null,6.935387731481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU23*Bilans!F23+AV23","v":2.7688425925925926},2.664357966457023,164.6606527745021,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":27.60270520173223},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB23*Bilans!F23+BC23","v":10.09},{"v":0.27341943343244135,"d":"27.34%"},2.7588020833333333,null,7.3311979166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W23<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W23<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W23<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W23<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W23<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM23*Bilans!F23+BN23","v":3.6378703703703703},3.5005922431865826,216.34097636923477,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":21.008870039960293},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F23<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F23<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F23<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F23<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F23*BT23+BU23","v":2.622962962962963},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.2285519134655165}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.30999999999999994},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.26},{"$f":"R24*Bilans!F24+S24","v":10.039625000000001},{"v":0.3314273441488103,"d":"33.14%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D10'!$C$39+'D10'!$C$40)","v":3.32740625},null,6.712218750000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.08625},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7837500000000004},{"$f":"AC24*Bilans!F24+AD24","v":3.1659843750000007},3.0465132665094345,229.85257130328714,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":29.47068161067597},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.21999999999999997},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$6,0))))))","v":11.620000000000001},{"$f":"AJ24*Bilans!F24+AK24","v":10.044250000000002},{"v":0.3312747343007193,"d":"33.13%"},3.32740625,null,6.716843750000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7465000000000006},{"$f":"AU24*Bilans!F24+AV24","v":2.3919562500000002},2.30169375,173.65761462656246,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":39.00728430965239},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.18249999999999988},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.7975},{"$f":"BB24*Bilans!F24+BC24","v":9.490343750000001},{"v":0.35060966574577446,"d":"35.06%"},3.32740625,null,6.162937500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W24<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W24<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W24<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W24<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W24<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.8525},{"$f":"BM24*Bilans!F24+BN24","v":2.120333333333334},2.0403207547169817,153.93761022169812,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":44.004268589844344},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F24<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F24<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F24<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F24<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7465000000000006},{"$f":"Bilans!F24*BT24+BU24","v":2.3919562500000002},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.5403540900981176}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R25*Bilans!F25+S25","v":10.09},{"v":0.3068064502808061,"d":"30.68%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D10'!$C$39+'D10'!$C$40)","v":3.0956770833333334},null,6.9943229166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC25*Bilans!F25+AD25","v":3.356759259259259},3.2300890985324946,225.7388142623165,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":25.746855570573466},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ25*Bilans!F25+AK25","v":9.58724537037037},{"v":0.32289536396978047,"d":"32.29%"},3.0956770833333334,null,6.491568287037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU25*Bilans!F25+AV25","v":2.616064814814815},2.517345387840671,175.92782911098007,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":33.03664165501618},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB25*Bilans!F25+BC25","v":10.09},{"v":0.3068064502808061,"d":"30.68%"},3.0956770833333334,null,6.9943229166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W25<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W25<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W25<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W25<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W25<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM25*Bilans!F25+BN25","v":3.356759259259259},3.2300890985324946,225.7388142623165,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":25.746855570573466},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F25<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F25<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F25<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F25<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F25*BT25+BU25","v":2.4860740740740743},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.4063233197012677}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9491.584033121997},null,{"$f":"F26/F28","v":2610.9276586552364},{"$nulls":9},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.30999999999999994},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.26},{"$f":"R26*Bilans!F26+S26","v":9.971166666666667},{"v":0.3364158323165126,"d":"33.64%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D10'!$C$39+'D10'!$C$40)","v":3.3544583333333335},null,6.616708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.08625},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7837500000000004},{"$f":"AC26*Bilans!F26+AD26","v":3.1469375000000004},3.0281851415094345,230.43580471344347,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":29.904192038556},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.21999999999999997},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$6,0))))))","v":11.620000000000001},{"$f":"AJ26*Bilans!F26+AK26","v":9.995666666666668},{"v":0.33559125621102476,"d":"33.56%"},3.3544583333333335,null,6.641208333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7465000000000006},{"$f":"AU26*Bilans!F26+AV26","v":2.381025},2.291175,174.35154397500003,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":39.52357633092191},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.18249999999999988},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.7975},{"$f":"BB26*Bilans!F26+BC26","v":9.450041666666667},{"v":0.35496757068972357,"d":"35.50%"},3.3544583333333335,null,6.095583333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W26<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W26<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W26<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W26<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W26<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.8525},{"$f":"BM26*Bilans!F26+BN26","v":2.0977592592592598},2.0185985324947593,153.60929252725373,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":44.86054484944252},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F26<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F26<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F26<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F26<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7465000000000006},{"$f":"Bilans!F26*BT26+BU26","v":2.381025},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.55660780253179}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":16.967886878003416},{"$nulls":11},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R27*Bilans!F27+S27","v":10.09},{"v":0.3029618847043277,"d":"30.30%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D10'!$C$39+'D10'!$C$40)","v":3.056885416666667},null,7.033114583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC27*Bilans!F27+AD27","v":3.38912962962963},3.2612379454926628,224.87947784093296,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":25.161226770775844},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ27*Bilans!F27+AK27","v":9.599560185185185},{"v":0.31844015326705266,"d":"31.84%"},3.056885416666667,null,6.542674768518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU27*Bilans!F27+AV27","v":2.6336574074074073},2.534274109014675,174.7515047556342,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":32.37879722959551},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB27*Bilans!F27+BC27","v":10.09},{"v":0.3029618847043277,"d":"30.30%"},3.056885416666667,null,7.033114583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W27<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W27<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W27<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W27<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W27<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM27*Bilans!F27+BN27","v":3.38912962962963},3.2612379454926628,224.87947784093296,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":25.161226770775844},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F27<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F27<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F27<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F27<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F27*BT27+BU27","v":2.5018370370370375},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.3848615907663087}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.6353301485230185},{"$nulls":11},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R28*Bilans!F28+S28","v":10.09},{"v":0.2570294433432441,"d":"25.70%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D10'!$C$39+'D10'!$C$40)","v":2.5934270833333333},null,7.496572916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC28*Bilans!F28+AD28","v":3.77587037037037},3.6333846960167713,210.12681208621592,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":18.941120541253675},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ28*Bilans!F28+AK28","v":9.746689814814815},{"v":0.26608285814034677,"d":"26.61%"},2.5934270833333333,null,7.153262731481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU28*Bilans!F28+AV28","v":2.8438425925925928},2.736527777777778,158.2595585763889,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":25.148795513373596},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB28*Bilans!F28+BC28","v":10.09},{"v":0.2570294433432441,"d":"25.70%"},2.5934270833333333,null,7.496572916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W28<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W28<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W28<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W28<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W28<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM28*Bilans!F28+BN28","v":3.77587037037037},3.6333846960167713,210.12681208621592,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":18.941120541253675},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F28<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F28<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F28<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F28<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F28*BT28+BU28","v":2.690162962962963},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.1479030116808}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R29*Bilans!F29+S29","v":12.359458333333333},{"v":0.13359791927235218,"d":"13.36%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D10'!$C$39+'D10'!$C$40)","v":1.6511979166666668},null,10.708260416666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC29*Bilans!F29+AD29","v":4.922791666666667},4.737025943396227,166.83213244398587,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":8.847389269300107},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ29*Bilans!F29+AK29","v":10.728958333333333},{"v":0.15390104662226453,"d":"15.39%"},1.6511979166666668,null,9.077760416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU29*Bilans!F29+AV29","v":3.680041666666667},3.541172169811321,124.71565735554246,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":11.835152455248467},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB29*Bilans!F29+BC29","v":12.359458333333333},{"v":0.13359791927235218,"d":"13.36%"},1.6511979166666668,null,10.708260416666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W29<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W29<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W29<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W29<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W29<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM29*Bilans!F29+BN29","v":4.4025740740740735},4.236439203354297,149.20209319313415,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":9.89281575593403},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F29<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F29<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F29<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F29<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F29*BT29+BU29","v":3.377841666666667},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.507036424054785}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R30*Bilans!F30+S30","v":11.087725},{"v":0.17691016416803268,"d":"17.69%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D10'!$C$39+'D10'!$C$40)","v":1.9615312500000002},null,9.12619375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC30*Bilans!F30+AD30","v":4.4617249999999995},4.293358018867924,183.18363325153297,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":11.826042057724312},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ30*Bilans!F30+AK30","v":10.247625},{"v":0.19141325429062833,"d":"19.14%"},1.9615312500000002,null,8.28609375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU30*Bilans!F30+AV30","v":3.310175},3.1852627358490566,135.9048088347877,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":15.940108151381722},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB30*Bilans!F30+BC30","v":11.087725},{"v":0.17691016416803268,"d":"17.69%"},1.9615312500000002,null,9.12619375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W30<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W30<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W30<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W30<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W30<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM30*Bilans!F30+BN30","v":4.1436111111111105},3.9872484276729554,170.12293185141505,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":12.733952604411074},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F30<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F30<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F30<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F30<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F30*BT30+BU30","v":3.080935},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.748637051097558}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R31*Bilans!F31+S31","v":10.554350000000001},{"v":0.19818250294902098,"d":"19.82%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D10'!$C$39+'D10'!$C$40)","v":2.0916875},null,8.4626625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC31*Bilans!F31+AD31","v":4.26835},4.107280188679245,188.07441347971695,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":13.266856045075965},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ31*Bilans!F31+AK31","v":10.04575},{"v":0.20821616106313615,"d":"20.82%"},2.0916875,null,7.9540625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU31*Bilans!F31+AV31","v":3.15505},3.0359915094339622,139.01956921273583,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":17.94823695345557},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB31*Bilans!F31+BC31","v":10.554350000000001},{"v":0.19818250294902098,"d":"19.82%"},2.0916875,null,8.4626625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W31<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W31<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W31<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W31<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W31<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM31*Bilans!F31+BN31","v":4.034999999999999},3.882735849056603,177.79241589622637,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":14.034097893432467},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F31<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F31<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F31<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F31<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F31*BT31+BU31","v":2.95641},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.8644105834519755}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R37*Bilans!F37+S37","v":10.09},{"v":0.247620374958705,"d":"24.76%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D10'!$C$39+'D10'!$C$40)","v":2.4984895833333334},null,7.591510416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC37*Bilans!F37+AD37","v":3.8550925925925923},3.709617400419287,206.08315765854292,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":17.82096517353188},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ37*Bilans!F37+AK37","v":9.776828703703703},{"v":0.25555214876443977,"d":"25.56%"},2.4984895833333334,null,7.2783391203703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU37*Bilans!F37+AV37","v":2.886898148148148},2.7779585953878403,154.32601731852722,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":23.797677405904707},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB37*Bilans!F37+BC37","v":10.09},{"v":0.247620374958705,"d":"24.76%"},2.4984895833333334,null,7.591510416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W37<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W37<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W37<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W37<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W37<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM37*Bilans!F37+BN37","v":3.8550925925925923},3.709617400419287,206.08315765854292,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":17.82096517353188},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F37<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F37<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F37<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F37<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F37*BT37+BU37","v":2.728740740740741},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.1033992957221876}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R44*Bilans!F44+S44","v":10.09},{"v":0.25718120251073673,"d":"25.72%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D10'!$C$39+'D10'!$C$40)","v":2.5949583333333335},null,7.495041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC44*Bilans!F44+AD44","v":3.7745925925925925},3.6321551362683437,210.18918558071277,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":18.959572875169258},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ44*Bilans!F44+AK44","v":9.746203703703703},{"v":0.26625324200305917,"d":"26.63%"},2.5949583333333335,null,7.151245370370369,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU44*Bilans!F44+AV44","v":2.843148148148148},2.735859538784067,158.32145564989517,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":25.170923076923074},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB44*Bilans!F44+BC44","v":10.09},{"v":0.25718120251073673,"d":"25.72%"},2.5949583333333335,null,7.495041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W44<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W44<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W44<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W44<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W44<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM44*Bilans!F44+BN44","v":3.7745925925925925},3.6321551362683437,210.18918558071277,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":18.959572875169258},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F44<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F44<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F44<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F44<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F44*BT44+BU44","v":2.689540740740741},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.1486312754983348}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R61*Bilans!F61+S61","v":10.09},{"v":0.26997955896927656,"d":"27.00%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D10'!$C$39+'D10'!$C$40)","v":2.72409375},null,7.36590625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC61*Bilans!F61+AD61","v":3.6668333333333334},3.5284622641509436,215.12416943632076,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":20.56199331848552},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ61*Bilans!F61+AK61","v":9.705208333333333},{"v":0.28068369646882046,"d":"28.07%"},2.72409375,null,6.9811145833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU61*Bilans!F61+AV61","v":2.7845833333333334},2.6795047169811324,163.3647134610849,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":27.07672691904833},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB61*Bilans!F61+BC61","v":10.09},{"v":0.26997955896927656,"d":"27.00%"},2.72409375,null,7.36590625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W61<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W61<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W61<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W61<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W61<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM61*Bilans!F61+BN61","v":3.6668333333333334},3.5284622641509436,215.12416943632076,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":20.56199331848552},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F61<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F61<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F61<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F61<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F61*BT61+BU61","v":2.6370666666666667},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.21128479612066}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R71*Bilans!F71+S71","v":10.870191666666667},{"v":0.18533386025852044,"d":"18.53%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D10'!$C$39+'D10'!$C$40)","v":2.0146145833333335},null,8.855577083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC71*Bilans!F71+AD71","v":4.382858333333333},4.2174674528301885,185.31868297794807,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":12.398315596937309},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ71*Bilans!F71+AK71","v":10.165291666666667},{"v":0.19818561526763867,"d":"19.82%"},2.0146145833333335,null,8.150677083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU71*Bilans!F71+AV71","v":3.2469083333333337},3.124383490566038,137.28775386308962,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":16.73593931663197},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB71*Bilans!F71+BC71","v":10.870191666666667},{"v":0.18533386025852044,"d":"18.53%"},2.0146145833333335,null,8.855577083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W71<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W71<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W71<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W71<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W71<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM71*Bilans!F71+BN71","v":4.099314814814814},3.944623689727463,173.329723394392,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":13.255888676066009},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F71<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F71<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F71<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F71<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F71*BT71+BU71","v":3.0301483333333334},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.7947054604114285}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R77*Bilans!F77+S77","v":10.2657},{"v":0.2106164216760669,"d":"21.06%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D10'!$C$39+'D10'!$C$40)","v":2.162125},null,8.103575000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC77*Bilans!F77+AD77","v":4.1636999999999995},4.006579245283018,190.23638914528297,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":14.102401710017533},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ77*Bilans!F77+AK77","v":9.936499999999999},{"v":0.21759422331806977,"d":"21.76%"},2.162125,null,7.774374999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU77*Bilans!F77+AV77","v":3.0711},2.9552094339622643,140.31629913396225,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":19.11958907231936},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB77*Bilans!F77+BC77","v":10.2657},{"v":0.2106164216760669,"d":"21.06%"},2.162125,null,8.103575000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W77<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W77<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W77<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W77<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W77<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM77*Bilans!F77+BN77","v":3.976222222222222},3.8261761006289303,181.67066743396222,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":14.767326049293018},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F77<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F77<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F77<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F77<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F77*BT77+BU77","v":2.88902},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.9312265380728606}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R94*Bilans!F94+S94","v":10.09},{"v":0.23856541129831518,"d":"23.86%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D10'!$C$39+'D10'!$C$40)","v":2.407125},null,7.682874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC94*Bilans!F94+AD94","v":3.931333333333333},3.7829811320754714,201.86365618867922,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":16.78559521790741},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ94*Bilans!F94+AK94","v":9.805833333333332},{"v":0.2454788816180845,"d":"24.55%"},2.407125,null,7.398708333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU94*Bilans!F94+AV94","v":2.9283333333333332},2.8178301886792454,150.3622366981132,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":22.53492430278884},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB94*Bilans!F94+BC94","v":10.09},{"v":0.23856541129831518,"d":"23.86%"},2.407125,null,7.682874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W94<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W94<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W94<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W94<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W94<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM94*Bilans!F94+BN94","v":3.931333333333333},3.7829811320754714,201.86365618867922,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":16.78559521790741},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F94<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F94<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F94<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F94<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F94*BT94+BU94","v":2.7658666666666667},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.061742706212612}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"R104*Bilans!F104+S104","v":14.4959875},{"v":0.07911887686161431,"d":"7.91%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D10'!$C$39+'D10'!$C$40)","v":1.1469062500000002},null,13.34908125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AC104*Bilans!F104+AD104","v":5.619012499999999},5.40697429245283,124.98626600076649,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.087455758462896},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"AJ104*Bilans!F104+AK104","v":14.4959875},{"v":0.07911887686161431,"d":"7.91%"},1.1469062500000002,null,13.34908125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AU104*Bilans!F104+AV104","v":5.619012499999999},5.40697429245283,124.98626600076649,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.087455758462896},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"BB104*Bilans!F104+BC104","v":14.4959875},{"v":0.07911887686161431,"d":"7.91%"},1.1469062500000002,null,13.34908125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W104<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W104<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W104<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W104<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W104<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"BM104*Bilans!F104+BN104","v":4.8873888888888875},4.702959119496854,108.7124272665094,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":5.849028622418243},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F104<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F104<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F104<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F104<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F104*BT104+BU104","v":3.8026025},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.226993774138437}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F116<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F116<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F116<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F116<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F116<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F116<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F116<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F116<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F116<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F116<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F116<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F116<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F116<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F116<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F116<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F116*BT116+BU116","v":3.7625041666666665},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.250727631891417}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F119<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F119<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F119<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F119<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F119<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F119<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F119<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F119<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F119<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F119<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F119<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F119<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F119<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F119<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F119<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F119*BT119+BU119","v":4.0779716666666666},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.0766137642013835}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F136<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F136<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F136<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F136<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F136<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F136<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F136<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F136<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F136<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F136<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F136<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F136<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F136<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F136<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F136<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F136*BT136+BU136","v":4.252276666666667},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.9914913249662938}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F142<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F142<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F142<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F142<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F142<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F142<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F142<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F142<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F142<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F142<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F142<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F142<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F142<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F142<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F142<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F142*BT142+BU142","v":4.095156666666666},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.067899419319714}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F152<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F152<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F152<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F152<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F152<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F152<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F152<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F152<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F152<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F152<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F152<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F152<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F152<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F152<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F152<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F152*BT152+BU152","v":4.3844375},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.9314614686657652}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F169<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F169<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F169<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F169<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F169<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F169<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F169<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F169<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F169<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F169<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F169<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F169<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F169<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F169<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F169<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F169*BT169+BU169","v":4.5464675},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.8626267740885105}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F175<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F175<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F175<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F175<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F175<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F175<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F175<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F175<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F175<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F175<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F175<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F175<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F175<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F175<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F175<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F175*BT175+BU175","v":4.234273333333333},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.9999587712862}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F185<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F185<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F185<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F185<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F185<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F185<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F185<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F185<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F185<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F185<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F185<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F185<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F185<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F185<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F185<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F185*BT185+BU185","v":4.711361666666666},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.7974362174183736}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F201<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F201<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F201<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F201<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F201<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F201<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F201<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F201<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F201<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F201<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F201<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F201<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F201<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F201<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F201<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F201*BT201+BU201","v":4.604569166666666},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.8391236588055575}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F211<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F211<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F211<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F211<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F211<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F211<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F211<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.1436},{"$f":"IF(Bilans!F211<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F211<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F211<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F211<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F211<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F211<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F211<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F211<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":1.8499999999999996},{"$f":"Bilans!F211*BT211+BU211","v":4.973898333333333},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.7025623616532688}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F217<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F217<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F217<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F217<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F217<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F217<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F217<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F217<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F217<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F217<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F217<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F217<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F217<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F217<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F217<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F217*BT217+BU217","v":4.390165833333333},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.928941277963856}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F234<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F234<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F234<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F234<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F234<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F234<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F234<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.1436},{"$f":"IF(Bilans!F234<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F234<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F234<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F234<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F234<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F234<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F234<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F234<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":1.8499999999999996},{"$f":"Bilans!F234*BT234+BU234","v":5.360421666666667},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.5797958854026573}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F244<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F244<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F244<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F244<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F244<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F244<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F244<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F244<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F244<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F244<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F244<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F244<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F244<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F244<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F244<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F244*BT244+BU244","v":4.126253333333333},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.05231511710945}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"R250*Bilans!F250+S250","v":14.811816666666667},{"v":0.06602554942056398,"d":"6.60%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D10'!$C$39+'D10'!$C$40)","v":0.9779583333333333},null,13.833858333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AC250*Bilans!F250+AD250","v":5.85485},5.633912264150943,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"AJ250*Bilans!F250+AK250","v":14.811816666666667},{"v":0.06602554942056398,"d":"6.60%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":13.833858333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AU250*Bilans!F250+AV250","v":5.85485},5.633912264150943,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"BB250*Bilans!F250+BC250","v":14.811816666666667},{"v":0.06602554942056398,"d":"6.60%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":13.833858333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W250<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W250<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W250<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W250<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W250<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"BM250*Bilans!F250+BN250","v":5.02837037037037},4.838620545073375,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F250<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F250<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F250<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F250<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F250*BT250+BU250","v":3.9380366666666666},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.150404582238507}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D10'!$C$39+'D10'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W260<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W260<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W260<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W260<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W260<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.9349814814814807},1.861963312368972,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F260<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F260<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F260<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F260<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F260*BT260+BU260","v":4.616844166666667},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.8342339024921799}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"R277*Bilans!F277+S277","v":15.379545833333333},{"v":0.04384137372933911,"d":"4.38%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D10'!$C$39+'D10'!$C$40)","v":0.6742604166666668},null,14.705285416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AC277*Bilans!F277+AD277","v":6.2787875},6.04185212264151,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"AJ277*Bilans!F277+AK277","v":15.379545833333333},{"v":0.04384137372933911,"d":"4.38%"},0.6742604166666668,null,14.705285416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AU277*Bilans!F277+AV277","v":6.2787875},6.04185212264151,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"BB277*Bilans!F277+BC277","v":15.379545833333333},{"v":0.04384137372933911,"d":"4.38%"},0.6742604166666668,null,14.705285416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W277<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W277<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W277<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W277<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W277<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"BM277*Bilans!F277+BN277","v":5.281796296296295},5.08248322851153,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F277<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F277<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F277<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F277<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F277*BT277+BU277","v":4.181490833333333},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.0252040314225863}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"R286*Bilans!F286+S286","v":14.882425},{"v":0.06317434826649555,"d":"6.32%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D10'!$C$39+'D10'!$C$40)","v":0.9401875},null,13.9422375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AC286*Bilans!F286+AD286","v":5.907575},5.684647641509434,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"AJ286*Bilans!F286+AK286","v":14.882425},{"v":0.06317434826649555,"d":"6.32%"},0.9401875,null,13.9422375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AU286*Bilans!F286+AV286","v":5.907575},5.684647641509434,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"BB286*Bilans!F286+BC286","v":14.882425},{"v":0.06317434826649555,"d":"6.32%"},0.9401875,null,13.9422375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W286<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W286<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W286<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W286<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W286<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"BM286*Bilans!F286+BN286","v":5.059888888888888},4.86894968553459,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F286<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F286<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F286<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F286<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F286*BT286+BU286","v":3.9683149999999996},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.1339969465688227}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.5833333333333334},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.516666666666666},{"$f":"R292*Bilans!F292+S292","v":13.752083333333333},{"v":0.09820784729586425,"d":"9.82%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D10'!$C$39+'D10'!$C$40)","v":1.3505624999999999},null,12.401520833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"AC292*Bilans!F292+AD292","v":5.339166666666667},5.137688679245284,143.87326492924527,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.48621726236928},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.9766666666666666},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$6,0))))))","v":3.9833333333333343},{"$f":"AJ292*Bilans!F292+AK292","v":12.748916666666668},{"v":0.10593547164138127,"d":"10.59%"},1.3505624999999999,null,11.398354166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.11666666666666654},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9333333333333345},{"$f":"AU292*Bilans!F292+AV292","v":3.9804166666666667},3.8302122641509433,107.25934913915091,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":8.70034418507275},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.5833333333333334},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.516666666666666},{"$f":"BB292*Bilans!F292+BC292","v":13.752083333333333},{"v":0.09820784729586425,"d":"9.82%"},1.3505624999999999,null,12.401520833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W292<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W292<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W292<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W292<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W292<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"BM292*Bilans!F292+BN292","v":4.760777777777777},4.581125786163522,128.28755595283016,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.274230517889231},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F292<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F292<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.10199999999999987},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F292<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F292<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.720000000000001},{"$f":"Bilans!F292*BT292+BU292","v":3.63545},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.3293875842119283}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.5833333333333334},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.516666666666666},{"$f":"R309*Bilans!F309+S309","v":12.862499999999999},{"v":0.11952380952380955,"d":"11.95%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D10'!$C$39+'D10'!$C$40)","v":1.5373750000000002},null,11.325124999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"AC309*Bilans!F309+AD309","v":5.085},4.89311320754717,158.96256877358493,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":7.900804326450343},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.9766666666666666},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$6,0))))))","v":3.9833333333333343},{"$f":"AJ309*Bilans!F309+AK309","v":11.2595},{"v":0.13654025489586574,"d":"13.65%"},1.5373750000000002,null,9.722124999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.11666666666666654},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9333333333333345},{"$f":"AU309*Bilans!F309+AV309","v":3.8025},3.6590094339622645,118.87023948113209,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":10.56557264957265},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.5833333333333334},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.516666666666666},{"$f":"BB309*Bilans!F309+BC309","v":12.862499999999999},{"v":0.11952380952380955,"d":"11.95%"},1.5373750000000002,null,11.325124999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W309<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W309<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W309<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W309<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W309<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"BM309*Bilans!F309+BN309","v":4.604888888888889},4.431119496855346,143.95377909433964,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":8.724551442910917},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F309<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F309<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.10199999999999987},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F309<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F309<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.720000000000001},{"$f":"Bilans!F309*BT309+BU309","v":3.4798999999999998},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.433510185069472}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.5833333333333334},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.516666666666666},{"$f":"R315*Bilans!F315+S315","v":14.320833333333331},{"v":0.08596741344195524,"d":"8.60%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D10'!$C$39+'D10'!$C$40)","v":1.2311250000000005},null,13.08970833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"AC315*Bilans!F315+AD315","v":5.501666666666666},5.294056603773584,133.07670084905664,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":5.650304150257499},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.9766666666666666},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$6,0))))))","v":3.9833333333333343},{"$f":"AJ315*Bilans!F315+AK315","v":13.701166666666664},{"v":0.08985548675903517,"d":"8.99%"},1.2311250000000005,null,12.470041666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.11666666666666654},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9333333333333345},{"$f":"AU315*Bilans!F315+AV315","v":4.094166666666666},3.9396698113207544,99.03148004716984,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.592775900671691},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.5833333333333334},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.516666666666666},{"$f":"BB315*Bilans!F315+BC315","v":14.320833333333331},{"v":0.08596741344195524,"d":"8.60%"},1.2311250000000005,null,13.08970833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W315<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W315<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W315<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W315<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W315<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"BM315*Bilans!F315+BN315","v":4.860444444444443},4.677031446540879,117.56653947169812,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.395729928675936},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F315<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F315<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.10199999999999987},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F315<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F315<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.720000000000001},{"$f":"Bilans!F315*BT315+BU315","v":3.7348999999999997},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.2673624710228535}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R325*Bilans!F325+S325","v":11.518608333333333},{"v":0.16116403674344343,"d":"16.12%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D10'!$C$39+'D10'!$C$40)","v":1.856385416666667},null,9.662222916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC325*Bilans!F325+AD325","v":4.617941666666667},4.443679716981133,178.3837457987029,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":10.750204907308992},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ325*Bilans!F325+AK325","v":10.410708333333332},{"v":0.17831499617781374,"d":"17.83%"},1.856385416666667,null,8.554322916666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU325*Bilans!F325+AV325","v":3.4354916666666666},3.305850471698113,132.7075819479953,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":14.450280770098413},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB325*Bilans!F325+BC325","v":11.518608333333333},{"v":0.16116403674344343,"d":"16.12%"},1.856385416666667,null,9.662222916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W325<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W325<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W325<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W325<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W325<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM325*Bilans!F325+BN325","v":4.231351851851851},4.071678197064989,163.45039578432915,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":11.732377950309203},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F325<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F325<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F325<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F325<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F325*BT325+BU325","v":3.181531666666667},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.6617280543668707}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R342*Bilans!F342+S342","v":10.09},{"v":0.22622233234225309,"d":"22.62%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D10'!$C$39+'D10'!$C$40)","v":2.2825833333333336},null,7.807416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC342*Bilans!F342+AD342","v":4.035259259259258},3.8829853249475885,195.59373678825992,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":15.437266686247156},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ342*Bilans!F342+AK342","v":9.84537037037037},{"v":0.23184331797235028,"d":"23.18%"},2.2825833333333336,null,7.562787037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU342*Bilans!F342+AV342","v":2.984814814814815},2.872180293501048,144.67746574423478,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":20.870096538032016},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB342*Bilans!F342+BC342","v":10.09},{"v":0.22622233234225309,"d":"22.62%"},2.2825833333333336,null,7.807416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W342<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W342<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W342<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W342<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W342<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM342*Bilans!F342+BN342","v":4.035259259259258},3.8829853249475885,195.59373678825992,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":15.437266686247156},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F342<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F342<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F342<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F342<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F342*BT342+BU342","v":2.816474074074074},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.0067282248309932}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R352*Bilans!F352+S352","v":10.09},{"v":0.24731685662371986,"d":"24.73%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D10'!$C$39+'D10'!$C$40)","v":2.4954270833333334},null,7.5945729166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC352*Bilans!F352+AD352","v":3.8576481481481477},3.7120765199161423,205.94693334407754,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":17.785597130279918},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ352*Bilans!F352+AK352","v":9.777800925925925},{"v":0.25521352932403096,"d":"25.52%"},2.4954270833333334,null,7.282373842592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU352*Bilans!F352+AV352","v":2.888287037037037},2.779295073375262,154.19598549462788,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":23.75476362062609},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB352*Bilans!F352+BC352","v":10.09},{"v":0.24731685662371986,"d":"24.73%"},2.4954270833333334,null,7.5945729166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W352<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W352<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W352<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W352<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W352<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM352*Bilans!F352+BN352","v":3.8576481481481477},3.7120765199161423,205.94693334407754,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":17.785597130279918},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F352<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F352<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F352<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F352<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F352*BT352+BU352","v":2.729985185185185},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.1019846330956606}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R358*Bilans!F358+S358","v":10.09},{"v":0.22364242649487945,"d":"22.36%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D10'!$C$39+'D10'!$C$40)","v":2.2565520833333337},null,7.833447916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC358*Bilans!F358+AD358","v":4.056981481481481},3.903887840670859,194.20768438181335,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":15.164172208858073},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ358*Bilans!F358+AK358","v":9.853634259259259},{"v":0.2290070875335055,"d":"22.90%"},2.2565520833333337,null,7.597082175925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU358*Bilans!F358+AV358","v":2.9966203703703704},2.88354035639413,143.44820299462788,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":20.530049932794658},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB358*Bilans!F358+BC358","v":10.09},{"v":0.22364242649487945,"d":"22.36%"},2.2565520833333337,null,7.833447916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W358<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W358<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W358<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W358<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W358<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM358*Bilans!F358+BN358","v":4.056981481481481},3.903887840670859,194.20768438181335,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":15.164172208858073},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F358<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F358<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F358<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F358<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F358*BT358+BU358","v":2.8270518518518517},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.995478164815433}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R369*Bilans!F369+S369","v":10.125558333333334},{"v":0.2169088206658563,"d":"21.69%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D10'!$C$39+'D10'!$C$40)","v":2.196322916666667},null,7.929235416666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC369*Bilans!F369+AD369","v":4.112891666666666},3.9576882075471693,191.16326637889148,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":14.523398379485641},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ369*Bilans!F369+AK369","v":9.883458333333332},{"v":0.22222210511671445,"d":"22.22%"},2.196322916666667,null,7.687135416666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU369*Bilans!F369+AV369","v":3.0303416666666667},2.915989150943396,140.84737897158018,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":19.711692850916148},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB369*Bilans!F369+BC369","v":10.125558333333334},{"v":0.2169088206658563,"d":"21.69%"},2.196322916666667,null,7.929235416666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W369<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W369<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W369<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W369<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W369<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM369*Bilans!F369+BN369","v":3.947685185185185},3.7987159329140456,183.484627312631,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":15.131187357804622},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F369<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F369<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F369<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F369<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F369*BT369+BU369","v":2.8563016666666665},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.964803120010056}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R370*Bilans!F370+S370","v":10.09},{"v":0.23310208126858278,"d":"23.31%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D10'!$C$39+'D10'!$C$40)","v":2.3520000000000003},null,7.7379999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC370*Bilans!F370+AD370","v":3.9773333333333327},3.8272452830188675,199.16219003773583,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":16.18010224606101},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ370*Bilans!F370+AK370","v":9.823333333333332},{"v":0.2394299287410927,"d":"23.94%"},2.3520000000000003,null,7.471333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU370*Bilans!F370+AV370","v":2.953333333333333},2.84188679245283,147.88610490566037,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":21.790178329571106},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB370*Bilans!F370+BC370","v":10.09},{"v":0.23310208126858278,"d":"23.31%"},2.3520000000000003,null,7.7379999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W370<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W370<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W370<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W370<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W370<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM370*Bilans!F370+BN370","v":3.9773333333333327},3.8272452830188675,199.16219003773583,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":16.18010224606101},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F370<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F370<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F370<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F370<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F370*BT370+BU370","v":2.7882666666666664},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.0371456913578054}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R371*Bilans!F371+S371","v":10.376558333333334},{"v":0.20575925543713514,"d":"20.58%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D10'!$C$39+'D10'!$C$40)","v":2.1350729166666667},null,8.241485416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC371*Bilans!F371+AD371","v":4.203891666666666},4.045254245283019,189.446335501533,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":13.776583403869827},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ371*Bilans!F371+AK371","v":9.978458333333332},{"v":0.21396821486285042,"d":"21.40%"},2.1350729166666667,null,7.843385416666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU371*Bilans!F371+AV371","v":3.1033416666666667},2.986234433962264,139.85058445271224,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":18.662226202400102},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB371*Bilans!F371+BC371","v":10.376558333333334},{"v":0.20575925543713514,"d":"20.58%"},2.1350729166666667,null,8.241485416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W371<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W371<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W371<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W371<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W371<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM371*Bilans!F371+BN371","v":3.998796296296296},3.8478983228511527,180.20381228118447,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":14.483174404334639},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F371<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F371<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F371<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F371<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F371*BT371+BU371","v":2.9149016666666667},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.9051999214461515}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.2545609995956655},{"$f":"SUM(AF7:AF372)/229","v":4.095876818450011},{"$f":"SUM(AG7:AG372)/Z373","v":3.8851211784914472},{"$f":"SUM(AH7:AH372)","v":2999.966283441512},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.4514521238072122},{"$f":"SUM(AX7:AX372)/229","v":3.322288382956617},{"$f":"SUM(AY7:AY372)/AR373","v":2.989286969955988},{"$f":"SUM(AZ7:AZ372)","v":3935.6529509559514},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9491.584033121997},{"$f":"SUM(BK7:BK372)","v":16.967886878003416},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.992019702409833},{"$f":"SUM(BP7:BP372)/229","v":3.839356164712132},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.6353301485230185},{"$f":"SUM(BR7:BR372)","v":3297.708623863318},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1312.9188608400957},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":905.9990153211079},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.5970379749043717}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D08","index":24,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4455.291930287718},null,null,"COP",{"$f":"K13","v":3.60550465908788},{"$f":"L13","v":2.9655857550385942},{"$f":"M13","v":3.492754854762882},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9996541106773648},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9996542170277353},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9996542170277353},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.492754854762882},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.4588932263523997E-4},{"$f":"1-L3","v":3.4578297226472987E-4},{"$f":"1-M3","v":3.4578297226472987E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9996542170277353},null,null,"COP-Inst",{"$f":"K14","v":3.605850668091335},{"$f":"L14","v":2.9659316576180808},{"$f":"M14","v":3.493100757342369}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.4578297226472987E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.493100757342369},{"$nulls":10},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R7*Bilans!F7+S7","v":7.029416666666667},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.30743719843988954,"d":"30.74%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D08'!$C$39+'D08'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":4.8683125},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC7*Bilans!F7+AD7","v":4.01375},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.8622877358490566},{"$f":"AF7*Z7","v":183.29065793632077},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":14.621705802968963},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ7*Bilans!F7+AK7","v":6.869691666666667},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.3145853222427499,"d":"31.46%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":4.7085875},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU7*Bilans!F7+AV7","v":2.9394500000000003},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.8285273584905664},{"$f":"AX7*AR7","v":134.23200858820758},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":19.965596171619406},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB7*Bilans!F7+BC7","v":7.029416666666667},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.30743719843988954,"d":"30.74%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":4.8683125},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W7<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W7<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W7<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W7<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W7<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM7*Bilans!F7+BN7","v":3.94037962962963},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.79168605870021},{"$f":"BP7*BJ7","v":179.94014944470652},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":14.893963826572454},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F7<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F7<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F7<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F7<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F7*BT7+BU7","v":2.6705766666666664},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY7","v":3.170990070692568}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R8*Bilans!F8+S8","v":6.891629629629629},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.3691313670905125,"d":"36.91%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D08'!$C$39+'D08'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":4.347712962962962},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC8*Bilans!F8+AD8","v":3.6310740740740743},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.494052410901468},{"$f":"AF8*Z8","v":197.91710476310277},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":19.29174267383388},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ8*Bilans!F8+AK8","v":6.742796296296296},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.3772791813485449,"d":"37.73%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":4.198879629629629},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU8*Bilans!F8+AV8","v":2.7362962962962962},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.633039832285115},{"$f":"AX8*AR8","v":149.14590825995808},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":25.60020519761776},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB8*Bilans!F8+BC8","v":6.891629629629629},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.3691313670905125,"d":"36.91%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":4.347712962962962},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W8<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W8<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W8<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W8<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W8<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM8*Bilans!F8+BN8","v":3.6310740740740743},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.494052410901468},{"$f":"BP8*BJ8","v":197.91710476310277},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":19.29174267383388},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F8<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F8<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F8<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F8<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F8*BT8+BU8","v":2.5202518518518517},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY8","v":3.3601293008874467}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9504.829697777779},null,{"$f":"F9/F11","v":2585.8949272643995},{"$nulls":9},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R9*Bilans!F9+S9","v":6.8634814814814815},{"v":0.38477496303571235,"d":"38.48%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D08'!$C$39+'D08'!$C$40)","v":2.6408958333333334},null,4.222585648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC9*Bilans!F9+AD9","v":3.5369537037037038},3.403483752620545,200.7085421176625,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":20.61889819393651},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ9*Bilans!F9+AK9","v":6.710689814814815},{"v":0.3935356731141373,"d":"39.35%"},2.6408958333333334,null,4.069793981481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU9*Bilans!F9+AV9","v":2.692314814814815},2.590718029350105,152.77852826781972,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":27.087504006603158},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB9*Bilans!F9+BC9","v":6.8634814814814815},{"v":0.38477496303571235,"d":"38.48%"},2.6408958333333334,null,4.222585648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W9<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W9<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W9<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W9<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W9<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM9*Bilans!F9+BN9","v":3.5369537037037038},3.403483752620545,200.7085421176625,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":20.61889819393651},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F9<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F9<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F9<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F9<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F9*BT9+BU9","v":2.4899925925925928},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY9","v":3.400962765196801}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R10*Bilans!F10+S10","v":6.683481481481481},{"v":0.4879271517949173,"d":"48.79%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D08'!$C$39+'D08'!$C$40)","v":3.2610520833333334},null,3.4224293981481475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC10*Bilans!F10+AD10","v":2.935078703703704},2.935078703703704,216.77097143171298,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":29.94391509471163},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ10*Bilans!F10+AK10","v":6.505377314814815},{"v":0.5012856173471875,"d":"50.13%"},3.2610520833333334,null,3.244325231481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU10*Bilans!F10+AV10","v":2.411064814814815},2.3655730258560452,174.7099872178547,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":37.15283634847649},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB10*Bilans!F10+BC10","v":6.683481481481481},{"v":0.4879271517949173,"d":"48.79%"},3.2610520833333334,null,3.4224293981481475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W10<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W10<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W10<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W10<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W10<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM10*Bilans!F10+BN10","v":2.935078703703704},2.935078703703704,216.77097143171298,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":29.94391509471163},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F10<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F10<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F10<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F10<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F10*BT10+BU10","v":2.2964925925925925},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY10","v":3.687524236018984}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.6756442025403073},{"$nulls":11},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R11*Bilans!F11+S11","v":6.707925925925926},{"v":0.4735939794825359,"d":"47.36%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D08'!$C$39+'D08'!$C$40)","v":3.1768333333333336},null,3.531092592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC11*Bilans!F11+AD11","v":3.016814814814815},3.016814814814815,216.70987540740742,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":28.335335526800403},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ11*Bilans!F11+AK11","v":6.5332592592592595},{"v":0.4862555131010556,"d":"48.63%"},3.1768333333333336,null,3.356425925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU11*Bilans!F11+AV11","v":2.4492592592592595},2.4492592592592595,175.94008962962965,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":34.90135218508997},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB11*Bilans!F11+BC11","v":6.707925925925926},{"v":0.4735939794825359,"d":"47.36%"},3.1768333333333336,null,3.531092592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W11<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W11<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W11<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W11<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W11<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM11*Bilans!F11+BN11","v":3.016814814814815},3.016814814814815,216.70987540740742,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":28.335335526800403},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F11<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F11<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F11<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F11<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F11*BT11+BU11","v":2.3227703703703706},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY11","v":3.645806835254643}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R12*Bilans!F12+S12","v":6.674296296296296},{"v":0.49334008717800754,"d":"49.33%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D08'!$C$39+'D08'!$C$40)","v":3.2926979166666674},null,3.3815983796296285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AD8,Bilans!P12-AD8)","v":70.89252777777777},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC12*Bilans!F12+AD12","v":2.9043657407407406},2.9043657407407406,205.89782895228907,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":29.046654445813534},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ12*Bilans!F12+AK12","v":6.4949004629629625},{"v":0.5069666479791661,"d":"50.70%"},3.2926979166666674,null,3.202202546296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU12*Bilans!F12+AV12","v":2.396712962962963},2.3514919636617755,175.45598499563246,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":37.75966657429379},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB12*Bilans!F12+BC12","v":6.674296296296296},{"v":0.49334008717800754,"d":"49.33%"},3.2926979166666674,null,3.3815983796296285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W12<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W12<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W12<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W12<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W12<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM12*Bilans!F12+BN12","v":2.9043657407407406},2.9043657407407406,216.70852365393517,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":30.57175315576965},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F12<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F12<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F12<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F12<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F12*BT12+BU12","v":2.2866185185185186},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY12","v":3.7034476999293457}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3323.3048605074027},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.60550465908788},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9655857550385942},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.492754854762882},{"$nulls":4},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R13*Bilans!F13+S13","v":6.6862962962962955},{"v":0.4862713260953859,"d":"48.63%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D08'!$C$39+'D08'!$C$40)","v":3.251354166666667},null,3.4349421296296283,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC13*Bilans!F13+AD13","v":2.944490740740741},2.944490740740741,216.7807695601852,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":29.75413499787739},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ13*Bilans!F13+AK13","v":6.508587962962963},{"v":0.4995483175718691,"d":"49.95%"},3.251354166666667,null,3.257233796296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU13*Bilans!F13+AV13","v":2.415462962962963},2.415462962962963,177.83242199074076,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":36.270800398666005},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB13*Bilans!F13+BC13","v":6.6862962962962955},{"v":0.4862713260953859,"d":"48.63%"},3.251354166666667,null,3.4349421296296283,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W13<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W13<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W13<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W13<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W13<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM13*Bilans!F13+BN13","v":2.944490740740741},2.944490740740741,216.7807695601852,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":29.75413499787739},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F13<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F13<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F13<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F13<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F13*BT13+BU13","v":2.2995185185185187},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY13","v":3.682671839702802}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.605850668091335},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.9659316576180808},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.493100757342369},{"$nulls":4},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R14*Bilans!F14+S14","v":6.788814814814814},{"v":0.426900116204214,"d":"42.69%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D08'!$C$39+'D08'!$C$40)","v":2.8981458333333334},null,3.8906689814814808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC14*Bilans!F14+AD14","v":3.287287037037037},3.287287037037037,214.1519576712963,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":23.58271246975582},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ14*Bilans!F14+AK14","v":6.625523148148148},{"v":0.43742143352761104,"d":"43.74%"},2.8981458333333334,null,3.727377314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU14*Bilans!F14+AV14","v":2.575648148148148},2.575648148148148,167.79188643518518,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":30.09849969443146},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB14*Bilans!F14+BC14","v":6.788814814814814},{"v":0.426900116204214,"d":"42.69%"},2.8981458333333334,null,3.8906689814814808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W14<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W14<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W14<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W14<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W14<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM14*Bilans!F14+BN14","v":3.287287037037037},3.287287037037037,214.1519576712963,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":23.58271246975582},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F14<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F14<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F14<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F14<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F14*BT14+BU14","v":2.409725925925926},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY14","v":3.5142469946117725}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.86117353631777},{"$nulls":3},"tylko CO",{"$f":"F11","v":3.6756442025403073},{"$f":"F15","v":2.86117353631777},{"$f":"F28","v":3.5321168241937952},{"$nulls":4},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R15*Bilans!F15+S15","v":6.705407407407407},{"v":0.4750659017597738,"d":"47.51%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D08'!$C$39+'D08'!$C$40)","v":3.185510416666667},null,3.51989699074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC15*Bilans!F15+AD15","v":3.0083935185185187},3.0083935185185187,216.73143795949073,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":28.497029052973698},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ15*Bilans!F15+AK15","v":6.5303865740740745},{"v":0.4877981388289148,"d":"48.78%"},3.185510416666667,null,3.3448761574074077,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU15*Bilans!F15+AV15","v":2.4453240740740743},2.4453240740740743,176.16664827546296,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":35.05886128097843},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB15*Bilans!F15+BC15","v":6.705407407407407},{"v":0.4750659017597738,"d":"47.51%"},3.185510416666667,null,3.51989699074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W15<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W15<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W15<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W15<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W15<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM15*Bilans!F15+BN15","v":3.0083935185185187},3.0083935185185187,216.73143795949073,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":28.497029052973698},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F15<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F15<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F15<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F15<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F15*BT15+BU15","v":2.320062962962963},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY15","v":3.6500613251496667}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":3.348428433900956},{"$f":"F19","v":3.348428433900956},{"$f":"F19","v":3.348428433900956},{"$nulls":4},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R16*Bilans!F16+S16","v":6.904074074074074},{"v":0.3622559143822757,"d":"36.23%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D08'!$C$39+'D08'!$C$40)","v":2.501041666666667},null,4.403032407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC16*Bilans!F16+AD16","v":3.6726851851851854},3.5340932914046124,196.54859840146756,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":18.726684482541284},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ16*Bilans!F16+AK16","v":6.756990740740741},{"v":0.37014134880884686,"d":"37.01%"},2.501041666666667,null,4.255949074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU16*Bilans!F16+AV16","v":2.7557407407407406},2.6517505241090147,147.47710539832286,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":24.957796519051143},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB16*Bilans!F16+BC16","v":6.904074074074074},{"v":0.3622559143822757,"d":"36.23%"},2.501041666666667,null,4.403032407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W16<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W16<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W16<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W16<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W16<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM16*Bilans!F16+BN16","v":3.6726851851851854},3.5340932914046124,196.54859840146756,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":18.726684482541284},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F16<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F16<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F16<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F16<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F16*BT16+BU16","v":2.5336296296296297},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY16","v":3.3423875352535943}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":774.4695355284407},{"$nulls":9},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R17*Bilans!F17+S17","v":6.884814814814814},{"v":0.37290702835009953,"d":"37.29%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D08'!$C$39+'D08'!$C$40)","v":2.5673958333333333},null,4.317418981481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC17*Bilans!F17+AD17","v":3.6082870370370372},3.4721252620545076,198.63160592898322,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":19.60670190790233},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ17*Bilans!F17+AK17","v":6.735023148148148},{"v":0.3812007437627383,"d":"38.12%"},2.5673958333333333,null,4.167627314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU17*Bilans!F17+AV17","v":2.725648148148148},2.6227935010482177,150.04345921121592,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":25.95588443115807},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB17*Bilans!F17+BC17","v":6.884814814814814},{"v":0.37290702835009953,"d":"37.29%"},2.5673958333333333,null,4.317418981481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W17<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W17<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W17<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W17<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W17<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM17*Bilans!F17+BN17","v":3.6082870370370372},3.4721252620545076,198.63160592898322,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":19.60670190790233},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F17<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F17<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F17<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F17<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F17*BT17+BU17","v":2.512925925925926},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY17","v":3.36992507644369}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4150.788859792057},{"$nulls":5},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R18*Bilans!F18+S18","v":6.878444444444444},{"v":0.3764432163279812,"d":"37.64%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D08'!$C$39+'D08'!$C$40)","v":2.5893437500000003},null,4.289100694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC18*Bilans!F18+AD18","v":3.586986111111111},3.451628144654088,199.2771622104953,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":19.90473904508195},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ18*Bilans!F18+AK18","v":6.727756944444445},{"v":0.38487474672196553,"d":"38.49%"},2.5893437500000003,null,4.138413194444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU18*Bilans!F18+AV18","v":2.7156944444444444},2.6132154088050314,150.87203171580188,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":26.29088947987521},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB18*Bilans!F18+BC18","v":6.878444444444444},{"v":0.3764432163279812,"d":"37.64%"},2.5893437500000003,null,4.289100694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W18<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W18<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W18<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W18<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W18<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM18*Bilans!F18+BN18","v":3.586986111111111},3.451628144654088,199.2771622104953,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":19.90473904508195},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F18<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F18<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F18<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F18<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F18*BT18+BU18","v":2.5060777777777776},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY18","v":3.3791337875125493}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.348428433900956},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4455.291930287718},{"$nulls":5},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R19*Bilans!F19+S19","v":6.861555555555555},{"v":0.3858500056676491,"d":"38.59%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D08'!$C$39+'D08'!$C$40)","v":2.64753125},null,4.214024305555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC19*Bilans!F19+AD19","v":3.530513888888889},3.397286949685535,200.88412530011797,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":20.712289995554627},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ19*Bilans!F19+AK19","v":6.7084930555555555},{"v":0.394653646962857,"d":"39.47%"},2.64753125,null,4.060961805555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU19*Bilans!F19+AV19","v":2.689305555555556},2.5878223270440253,153.01987506485852,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":27.191044672829623},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB19*Bilans!F19+BC19","v":6.861555555555555},{"v":0.3858500056676491,"d":"38.59%"},2.64753125,null,4.214024305555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W19<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W19<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W19<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W19<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W19<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM19*Bilans!F19+BN19","v":3.530513888888889},3.397286949685535,200.88412530011797,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":20.712289995554627},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F19<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F19<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F19<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F19<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F19*BT19+BU19","v":2.487922222222222},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY19","v":3.403792939097297}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":5079.020080940204},{"$nulls":5},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R20*Bilans!F20+S20","v":6.752518518518518},{"v":0.44771412449675846,"d":"44.77%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D08'!$C$39+'D08'!$C$40)","v":3.0231979166666667},null,3.7293206018518514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC20*Bilans!F20+AD20","v":3.1659212962962964},3.1659212962962964,215.74724709837963,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":25.614860544660363},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ20*Bilans!F20+AK20","v":6.584122685185185},{"v":0.45916488212911183,"d":"45.92%"},3.0231979166666667,null,3.560924768518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU20*Bilans!F20+AV20","v":2.5189351851851853},2.5189351851851853,171.6572463310185,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":32.19401315958756},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB20*Bilans!F20+BC20","v":6.752518518518518},{"v":0.44771412449675846,"d":"44.77%"},3.0231979166666667,null,3.7293206018518514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W20<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W20<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W20<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W20<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W20<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM20*Bilans!F20+BN20","v":3.1659212962962964},3.1659212962962964,215.74724709837963,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":25.614860544660363},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F20<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F20<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F20<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F20<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F20*BT20+BU20","v":2.3707074074074077},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY20","v":3.5720865706849163}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17999999999999994},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.93},{"$f":"R21*Bilans!F21+S21","v":6.553},{"v":0.5168815809552877,"d":"51.69%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D08'!$C$39+'D08'!$C$40)","v":3.387125},null,3.1658749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.06625000000000003},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.3537500000000002},{"$f":"AC21*Bilans!F21+AD21","v":2.8469375},2.793221698113208,214.74567737264158,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":32.75371591943434},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17125},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.838749999999999},{"$f":"AJ21*Bilans!F21+AK21","v":6.528687499999998},{"v":0.5188064216582584,"d":"51.88%"},3.387125,null,3.1415624999999983,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.597},{"$f":"AU21*Bilans!F21+AV21","v":2.25275},2.210245283018868,169.9258676037736,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":41.39286743552752},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.6450000000000005},{"$f":"BB21*Bilans!F21+BC21","v":6.38275},{"v":0.5306685989581293,"d":"53.07%"},3.387125,null,2.9956249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W21<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W21<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W21<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W21<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W21<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.74},{"$f":"BM21*Bilans!F21+BN21","v":1.8305000000000002},1.7959622641509438,138.07537483018874,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":50.941153846153846},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F21<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F21<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F21<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F21<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.597},{"$f":"Bilans!F21*BT21+BU21","v":2.25275},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY21","v":3.7591264423585646}]
[null,16,null,null,"3 | 25 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R22*Bilans!F22+S22","v":6.939185185185185},{"v":0.3429902579553582,"d":"34.30%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D08'!$C$39+'D08'!$C$40)","v":2.3800729166666668},null,4.559112268518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC22*Bilans!F22+AD22","v":3.790087962962963},3.647065775681342,192.24321940127095,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":17.199301125376987},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ22*Bilans!F22+AK22","v":6.797039351851852},{"v":0.3501631803879753,"d":"35.02%"},2.3800729166666668,null,4.416966435185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU22*Bilans!F22+AV22","v":2.810601851851852},2.704541404612159,142.56111038456496,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":23.193204730764794},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB22*Bilans!F22+BC22","v":6.939185185185185},{"v":0.3429902579553582,"d":"34.30%"},2.3800729166666668,null,4.559112268518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W22<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W22<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W22<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W22<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W22<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM22*Bilans!F22+BN22","v":3.790087962962963},3.647065775681342,192.24321940127095,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":17.199301125376987},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F22<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F22<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F22<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F22<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F22*BT22+BU22","v":2.571374074074074},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY22","v":3.2933256107719884}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R23*Bilans!F23+S23","v":6.829259259259259},{"v":0.40396798226584957,"d":"40.40%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D08'!$C$39+'D08'!$C$40)","v":2.7588020833333333},null,4.070457175925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC23*Bilans!F23+AD23","v":3.4225231481481484},3.4225231481481484,211.51620870949074,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":21.48809060350483},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ23*Bilans!F23+AK23","v":6.671655092592593},{"v":0.41351089722794226,"d":"41.35%"},2.7588020833333333,null,3.9128530092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU23*Bilans!F23+AV23","v":2.6388425925925927},2.6388425925925927,163.08377077546297,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":27.86959999298233},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB23*Bilans!F23+BC23","v":6.829259259259259},{"v":0.40396798226584957,"d":"40.40%"},2.7588020833333333,null,4.070457175925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W23<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W23<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W23<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W23<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W23<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM23*Bilans!F23+BN23","v":3.4225231481481484},3.4225231481481484,211.51620870949074,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":21.48809060350483},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F23<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F23<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F23<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F23<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F23*BT23+BU23","v":2.4532037037037036},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY23","v":3.4519644986016456}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17999999999999994},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.93},{"$f":"R24*Bilans!F24+S24","v":6.640750000000001},{"v":0.501058803598991,"d":"50.11%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D08'!$C$39+'D08'!$C$40)","v":3.32740625},null,3.3133437500000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.06625000000000003},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.3537500000000002},{"$f":"AC24*Bilans!F24+AD24","v":2.8792343750000002},2.824909198113208,213.13304295194575,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":31.782551651560002},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17125},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.838749999999999},{"$f":"AJ24*Bilans!F24+AK24","v":6.612171875},{"v":0.5032244038574694,"d":"50.32%"},3.32740625,null,3.2847656249999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.597},{"$f":"AU24*Bilans!F24+AV24","v":2.2746875},2.231768867924529,168.38193960495283,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":40.229444809620915},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.6450000000000005},{"$f":"BB24*Bilans!F24+BC24","v":6.4631875},{"v":0.5148243417044609,"d":"51.48%"},3.32740625,null,3.13578125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W24<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W24<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W24<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W24<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W24<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.74},{"$f":"BM24*Bilans!F24+BN24","v":1.8884583333333338},1.852827044025158,139.7916316108491,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":48.45720640225116},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F24<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F24<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F24<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F24<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.597},{"$f":"Bilans!F24*BT24+BU24","v":2.2746875},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY24","v":3.7228727431892317}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R25*Bilans!F25+S25","v":6.731481481481481},{"v":0.45988050206327374,"d":"45.99%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D08'!$C$39+'D08'!$C$40)","v":3.0956770833333334},null,3.6358043981481476,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC25*Bilans!F25+AD25","v":3.095578703703704},3.095578703703704,216.33838718171296,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":26.865618826133442},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ25*Bilans!F25+AK25","v":6.560127314814815},{"v":0.47189283603419224,"d":"47.19%"},3.0956770833333334,null,3.4644502314814813,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU25*Bilans!F25+AV25","v":2.486064814814815},2.486064814814815,173.74174716435184,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":33.45232071360732},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB25*Bilans!F25+BC25","v":6.731481481481481},{"v":0.45988050206327374,"d":"45.99%"},3.0956770833333334,null,3.6358043981481476,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W25<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W25<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W25<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W25<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W25<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM25*Bilans!F25+BN25","v":3.095578703703704},3.095578703703704,216.33838718171296,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":26.865618826133442},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F25<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F25<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F25<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F25<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F25*BT25+BU25","v":2.3480925925925926},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY25","v":3.6064898461576838}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9508.55192},null,{"$f":"F26/F28","v":2692.026451353382},{"$nulls":9},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17999999999999994},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.93},{"$f":"R26*Bilans!F26+S26","v":6.601},{"v":0.508174266525274,"d":"50.82%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D08'!$C$39+'D08'!$C$40)","v":3.3544583333333335},null,3.2465416666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.06625000000000003},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.3537500000000002},{"$f":"AC26*Bilans!F26+AD26","v":2.8646041666666666},2.8105550314465413,213.87480622798748,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":32.21976762127045},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17125},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.838749999999999},{"$f":"AJ26*Bilans!F26+AK26","v":6.574354166666666},{"v":0.5102338949643344,"d":"51.02%"},3.3544583333333335,null,3.2198958333333323,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.597},{"$f":"AU26*Bilans!F26+AV26","v":2.2647500000000003},2.222018867924529,169.0889697924529,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":40.75367284553397},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.6450000000000005},{"$f":"BB26*Bilans!F26+BC26","v":6.42675},{"v":0.5219525161758795,"d":"52.20%"},3.3544583333333335,null,3.0722916666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W26<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W26<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W26<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W26<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W26<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.74},{"$f":"BM26*Bilans!F26+BN26","v":1.8622037037037038},1.8270677847658983,139.0343772173306,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":49.563256905437065},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F26<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F26<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F26<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F26<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.597},{"$f":"Bilans!F26*BT26+BU26","v":2.2647500000000003},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY26","v":3.739208342211394}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R27*Bilans!F27+S27","v":6.74274074074074},{"v":0.45335947713315833,"d":"45.34%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D08'!$C$39+'D08'!$C$40)","v":3.056885416666667},null,3.6858553240740735,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC27*Bilans!F27+AD27","v":3.133226851851852},3.133226851851852,216.05244087615742,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":26.18921367008631},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ27*Bilans!F27+AK27","v":6.5729699074074075},{"v":0.4650691330903113,"d":"46.51%"},3.056885416666667,null,3.5160844907407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU27*Bilans!F27+AV27","v":2.5036574074074074},2.5036574074074074,172.64032244212964,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":32.77475075352725},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB27*Bilans!F27+BC27","v":6.74274074074074},{"v":0.45335947713315833,"d":"45.34%"},3.056885416666667,null,3.6858553240740735,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W27<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W27<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W27<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W27<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W27<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM27*Bilans!F27+BN27","v":3.133226851851852},3.133226851851852,216.05244087615742,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":26.18921367008631},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F27<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F27<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F27<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F27<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F27*BT27+BU27","v":2.3601962962962966},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY27","v":3.5879948232747103}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.5321168241937952},{"$nulls":11},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R28*Bilans!F28+S28","v":6.877259259259259},{"v":0.37710183454864665,"d":"37.71%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D08'!$C$39+'D08'!$C$40)","v":2.5934270833333333},null,4.283832175925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC28*Bilans!F28+AD28","v":3.5830231481481483},3.4478147274633124,199.39488327234017,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":19.960578783951583},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ28*Bilans!F28+AK28","v":6.726405092592593},{"v":0.38555915792067397,"d":"38.56%"},2.5934270833333333,null,4.13297800925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU28*Bilans!F28+AV28","v":2.713842592592593},2.6114334381551365,151.0250714537474,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":26.353487128746647},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB28*Bilans!F28+BC28","v":6.877259259259259},{"v":0.37710183454864665,"d":"37.71%"},2.5934270833333333,null,4.283832175925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W28<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W28<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W28<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W28<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W28<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM28*Bilans!F28+BN28","v":3.5830231481481483},3.4478147274633124,199.39488327234017,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":19.960578783951583},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F28<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F28<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F28<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F28<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F28*BT28+BU28","v":2.5048037037037036},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY28","v":3.3808525915629954}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R29*Bilans!F29+S29","v":7.487291666666667},{"v":0.2205334038231448,"d":"22.05%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D08'!$C$39+'D08'!$C$40)","v":1.6511979166666668},null,5.83609375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC29*Bilans!F29+AD29","v":4.6381250000000005},4.46310141509434,157.1848529628538,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":9.390401113955889},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ29*Bilans!F29+AK29","v":7.040354166666666},{"v":0.23453335976824086,"d":"23.45%"},1.6511979166666668,null,5.389156249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.513875},3.3812759433962265,119.08431213148585,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":12.39482171866292},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB29*Bilans!F29+BC29","v":7.487291666666667},{"v":0.2205334038231448,"d":"22.05%"},1.6511979166666668,null,5.83609375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W29<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W29<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W29<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W29<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W29<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM29*Bilans!F29+BN29","v":4.43525462962963},4.267886530398323,150.30962874246595,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":9.819921921890574},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F29<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F29<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F29<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F29<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F29*BT29+BU29","v":3.188391666666667},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY29","v":2.656001200089885}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R30*Bilans!F30+S30","v":7.2086250000000005},{"v":0.2721089320085315,"d":"27.21%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D08'!$C$39+'D08'!$C$40)","v":1.9615312500000002},null,5.24709375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC30*Bilans!F30+AD30","v":4.258125},4.097441037735849,174.824492396816,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":12.391498018494053},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ30*Bilans!F30+AK30","v":6.9364875},{"v":0.2827845144967103,"d":"28.28%"},1.9615312500000002,null,4.97495625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.1642750000000004},3.0448683962264154,129.91463864469338,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":16.675082759873902},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB30*Bilans!F30+BC30","v":7.2086250000000005},{"v":0.2721089320085315,"d":"27.21%"},1.9615312500000002,null,5.24709375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W30<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W30<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W30<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W30<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W30<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM30*Bilans!F30+BN30","v":4.134069444444444},3.9780668238993706,169.73118265860845,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":12.763343288997591},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F30<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F30<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F30<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F30<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F30*BT30+BU30","v":2.873245},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY30","v":2.9473198745750033}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R31*Bilans!F31+S31","v":7.09175},{"v":0.29494659287199915,"d":"29.49%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D08'!$C$39+'D08'!$C$40)","v":2.0916875},null,5.0000625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC31*Bilans!F31+AD31","v":4.09875},3.944080188679245,180.60140387971694,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":13.815818237267457},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ31*Bilans!F31+AK31","v":6.892925},{"v":0.3034542665124022,"d":"30.35%"},2.0916875,null,4.8012375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.0176500000000006},2.9037764150943404,132.9653739353774,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":18.765458220800948},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB31*Bilans!F31+BC31","v":7.09175},{"v":0.29494659287199915,"d":"29.49%"},2.0916875,null,5.0000625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W31<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W31<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W31<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W31<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W31<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM31*Bilans!F31+BN31","v":4.007750000000001},3.8565141509433967,176.5917112287736,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":14.129520304410201},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F31<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F31<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F31<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F31<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F31*BT31+BU31","v":2.74107},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY31","v":3.0894402890197097}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R37*Bilans!F37+S37","v":6.904814814814815},{"v":0.3618474427399024,"d":"36.18%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D08'!$C$39+'D08'!$C$40)","v":2.4984895833333334},null,4.406325231481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC37*Bilans!F37+AD37","v":3.6751620370370373},3.536476677148847,196.46454120315775,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":18.69345355143071},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ37*Bilans!F37+AK37","v":6.7578356481481485},{"v":0.36971742336142716,"d":"36.97%"},2.4984895833333334,null,4.259346064814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU37*Bilans!F37+AV37","v":2.756898148148148},2.652864255765199,147.3765576487159,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":24.919843658163863},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB37*Bilans!F37+BC37","v":6.904814814814815},{"v":0.3618474427399024,"d":"36.18%"},2.4984895833333334,null,4.406325231481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W37<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W37<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W37<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W37<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W37<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM37*Bilans!F37+BN37","v":3.6751620370370373},3.536476677148847,196.46454120315775,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":18.69345355143071},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F37<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F37<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F37<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F37<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F37*BT37+BU37","v":2.534425925925926},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY37","v":3.341337383900626}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R44*Bilans!F44+S44","v":6.876814814814814},{"v":0.3773488749097882,"d":"37.73%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D08'!$C$39+'D08'!$C$40)","v":2.5949583333333335},null,4.281856481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC44*Bilans!F44+AD44","v":3.581537037037037},3.4463846960167714,199.43883597379454,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":19.981550544717507},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ44*Bilans!F44+AK44","v":6.725898148148148},{"v":0.38581588305017783,"d":"38.58%"},2.5949583333333335,null,4.130939814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU44*Bilans!F44+AV44","v":2.7131481481481483},2.610765199161426,151.08237131027255,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":26.376983277591968},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB44*Bilans!F44+BC44","v":6.876814814814814},{"v":0.3773488749097882,"d":"37.73%"},2.5949583333333335,null,4.281856481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W44<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W44<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W44<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W44<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W44<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM44*Bilans!F44+BN44","v":3.581537037037037},3.4463846960167714,199.43883597379454,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":19.981550544717507},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F44<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F44<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F44<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F44<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F44*BT44+BU44","v":2.504325925925926},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY44","v":3.3814975939652263}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R61*Bilans!F61+S61","v":6.839333333333333},{"v":0.39829814065698416,"d":"39.83%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D08'!$C$39+'D08'!$C$40)","v":2.72409375},null,4.115239583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC61*Bilans!F61+AD61","v":3.4562083333333335},3.325785377358491,202.7673143331368,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":21.81506299051224},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ61*Bilans!F61+AK61","v":6.683145833333334},{"v":0.40760651015770394,"d":"40.76%"},2.72409375,null,3.9590520833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU61*Bilans!F61+AV61","v":2.6545833333333335},2.6545833333333335,161.8453003125,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":27.33092481557055},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB61*Bilans!F61+BC61","v":6.839333333333333},{"v":0.39829814065698416,"d":"39.83%"},2.72409375,null,4.115239583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W61<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W61<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W61<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W61<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W61<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM61*Bilans!F61+BN61","v":3.4562083333333335},3.325785377358491,202.7673143331368,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":21.81506299051224},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F61<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F61<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F61<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F61<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F61*BT61+BU61","v":2.4640333333333335},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY61","v":3.4367928300577324}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R71*Bilans!F71+S71","v":7.160958333333333},{"v":0.2813330967107522,"d":"28.13%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D08'!$C$39+'D08'!$C$40)","v":2.0146145833333335},null,5.14634375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC71*Bilans!F71+AD71","v":4.193125},4.034893867924529,177.29626272700472,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":12.959322899587614},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ71*Bilans!F71+AK71","v":6.918720833333333},{"v":0.29118310044065226,"d":"29.12%"},2.0146145833333335,null,4.90410625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.1044750000000003},2.9873250000000002,131.26530099375,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":17.503784322094177},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB71*Bilans!F71+BC71","v":7.160958333333333},{"v":0.2813330967107522,"d":"28.13%"},2.0146145833333335,null,5.14634375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W71<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W71<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W71<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W71<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W71<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM71*Bilans!F71+BN71","v":4.082550925925926},3.928492400419287,172.62090244372376,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":13.31032039018814},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F71<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F71<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F71<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F71<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F71*BT71+BU71","v":2.8193383333333335},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY71","v":3.0036735899699596}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R77*Bilans!F77+S77","v":7.0285},{"v":0.3076225368143985,"d":"30.76%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D08'!$C$39+'D08'!$C$40)","v":2.162125},null,4.866375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC77*Bilans!F77+AD77","v":4.0125},3.8610849056603778,183.32817240566038,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":14.633811838006226},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ77*Bilans!F77+AK77","v":6.86935},{"v":0.314749576015198,"d":"31.47%"},2.162125,null,4.707224999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU77*Bilans!F77+AV77","v":2.9383000000000004},2.8274207547169814,134.24876485471697,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":19.983721879998633},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB77*Bilans!F77+BC77","v":7.0285},{"v":0.3076225368143985,"d":"30.76%"},2.162125,null,4.866375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W77<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W77<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W77<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W77<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W77<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM77*Bilans!F77+BN77","v":3.939388888888889},3.7907327044025156,179.98777953773583,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":14.905400724872722},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F77<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F77<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F77<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F77<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F77*BT77+BU77","v":2.66954},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY77","v":3.1722214662538324}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R94*Bilans!F94+S94","v":6.931333333333333},{"v":0.3472816677887853,"d":"34.73%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D08'!$C$39+'D08'!$C$40)","v":2.407125},null,4.524208333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC94*Bilans!F94+AD94","v":3.7638333333333334},3.621801886792453,193.26297048113207,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":17.532596200681926},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ94*Bilans!F94+AK94","v":6.788083333333334},{"v":0.3546104079452963,"d":"35.46%"},2.407125,null,4.380958333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU94*Bilans!F94+AV94","v":2.7983333333333333},2.692735849056604,143.68707764150943,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":23.581811792733763},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB94*Bilans!F94+BC94","v":6.931333333333333},{"v":0.3472816677887853,"d":"34.73%"},2.407125,null,4.524208333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W94<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W94<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W94<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W94<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W94<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM94*Bilans!F94+BN94","v":3.7638333333333334},3.621801886792453,193.26297048113207,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":17.532596200681926},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F94<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F94<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F94<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F94<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F94*BT94+BU94","v":2.5629333333333335},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY94","v":3.304171818628364}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"R104*Bilans!F104+S104","v":8.249812499999999},{"v":0.13902209898709825,"d":"13.90%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D08'!$C$39+'D08'!$C$40)","v":1.1469062500000002},null,7.102906249999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AC104*Bilans!F104+AD104","v":5.21925},5.022297169811321,116.09416580306602,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.477123628873881},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"AJ104*Bilans!F104+AK104","v":8.249812499999999},{"v":0.13902209898709825,"d":"13.90%"},1.1469062500000002,null,7.102906249999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AU104*Bilans!F104+AV104","v":5.21925},5.022297169811321,116.09416580306602,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.477123628873881},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"BB104*Bilans!F104+BC104","v":8.249812499999999},{"v":0.13902209898709825,"d":"13.90%"},1.1469062500000002,null,7.102906249999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W104<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W104<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W104<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W104<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W104<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"BM104*Bilans!F104+BN104","v":4.994680555555555},4.806202044025157,111.0989648991745,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":5.723384545224502},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F104<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F104<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F104<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F104<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F104*BT104+BU104","v":3.5369924999999993},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY104","v":2.3942295871487587}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F116<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F116<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F116<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F116<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F116<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F116<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F116<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F116<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F116<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F116<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F116<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F116<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F116<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F116<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F116<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F116*BT116+BU116","v":3.5004874999999998},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY116","v":2.419197924010086}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F119<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F119<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F119<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F119<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F119<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F119<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F119<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F119<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F119<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F119<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F119<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F119<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F119<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F119<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F119<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F119*BT119+BU119","v":3.7876849999999993},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY119","v":2.2357646142758063}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F136<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F136<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F136<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F136<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F136<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F136<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F136<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F136<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F136<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F136<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F136<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F136<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F136<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F136<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F136<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F136*BT136+BU136","v":3.94637},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY136","v":2.145863690688723}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F142<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F142<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F142<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F142<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F142<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F142<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F142<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F142<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F142<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F142<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F142<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F142<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F142<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F142<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F142<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F142*BT142+BU142","v":3.8033299999999994},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY142","v":2.2265677953328415}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F152<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F152<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F152<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F152<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F152<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F152<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F152<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F152<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F152<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F152<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F152<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F152<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F152<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F152<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F152<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F152*BT152+BU152","v":4.0666875},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY152","v":2.0823759123422336}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F169<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F169<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F169<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F169<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F169<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F169<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F169<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F169<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F169<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F169<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F169<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F169<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F169<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F169<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F169<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F169*BT169+BU169","v":4.2141975},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY169","v":2.0094862884388442}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F175<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F175<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F175<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F175<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F175<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F175<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F175<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F175<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F175<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F175<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F175<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F175<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F175<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F175<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F175<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F175*BT175+BU175","v":3.9299799999999996},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY175","v":2.1548130252630435}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F185<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F185<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F185<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F185<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F185<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F185<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F185<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F185<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F185<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F185<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F185<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F185<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F185<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F185<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F185<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F185*BT185+BU185","v":4.3643149999999995},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY185","v":1.940366837183672}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F201<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F201<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F201<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F201<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F201<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F201<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F201<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F201<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F201<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F201<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F201<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F201<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F201<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F201<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F201<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F201*BT201+BU201","v":4.2670924999999995},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY201","v":1.9845766392510256}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F211<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F211<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F211<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F211<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F211<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F211<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F211<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.11680000000000001},{"$f":"IF(Bilans!F211<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F211<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F211<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F211<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F211<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F211<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F211<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F211<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.0379999999999994},{"$f":"Bilans!F211*BT211+BU211","v":4.5788866666666665},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY211","v":1.8494391124967617}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F217<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F217<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F217<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F217<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F217<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F217<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F217<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F217<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F217<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F217<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F217<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F217<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F217<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F217<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F217<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F217*BT217+BU217","v":4.071902499999998},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY217","v":2.0797089549720944}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F234<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F234<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F234<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F234<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F234<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F234<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F234<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.11680000000000001},{"$f":"IF(Bilans!F234<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F234<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F234<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F234<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F234<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F234<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F234<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F234<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.0379999999999994},{"$f":"Bilans!F234*BT234+BU234","v":4.893273333333333},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY234","v":1.7306149720548187}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F244<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F244<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F244<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F244<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F244<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F244<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F244<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F244<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F244<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F244<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F244<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F244<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F244<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F244<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F244<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F244*BT244+BU244","v":3.8316399999999993},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY244","v":2.210116841097613}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"R250*Bilans!F250+S250","v":8.573916666666666},{"v":0.1140620292165191,"d":"11.41%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D08'!$C$39+'D08'!$C$40)","v":0.9779583333333333},null,7.595958333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AC250*Bilans!F250+AD250","v":5.412333333333334},5.208094339622642,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"AJ250*Bilans!F250+AK250","v":8.573916666666666},{"v":0.1140620292165191,"d":"11.41%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":7.595958333333332},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AU250*Bilans!F250+AV250","v":5.412333333333334},5.208094339622642,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"BB250*Bilans!F250+BC250","v":8.573916666666666},{"v":0.1140620292165191,"d":"11.41%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":7.595958333333332},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W250<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W250<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W250<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W250<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W250<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"BM250*Bilans!F250+BN250","v":5.158648148148147},4.963982180293501,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F250<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F250<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F250<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F250<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F250*BT250+BU250","v":3.66029},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY250","v":2.313579550533771}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D08'!$C$39+'D08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W260<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W260<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W260<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W260<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W260<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.2504675925925928},2.1655442872117403,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F260<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F260<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F260<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F260<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F260*BT260+BU260","v":4.2782675},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY260","v":1.9793928483955843}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"R277*Bilans!F277+S277","v":9.156520833333332},{"v":0.07363718479316883,"d":"7.36%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D08'!$C$39+'D08'!$C$40)","v":0.6742604166666668},null,8.482260416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AC277*Bilans!F277+AD277","v":5.759416666666667},5.542080188679245,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"AJ277*Bilans!F277+AK277","v":9.156520833333332},{"v":0.07363718479316883,"d":"7.36%"},0.6742604166666668,null,8.482260416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AU277*Bilans!F277+AV277","v":5.759416666666667},5.542080188679245,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"BB277*Bilans!F277+BC277","v":9.156520833333332},{"v":0.07363718479316883,"d":"7.36%"},0.6742604166666668,null,8.482260416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W277<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W277<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W277<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W277<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W277<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"BM277*Bilans!F277+BN277","v":5.453393518518517},5.247605083857441,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F277<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F277<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F277<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F277<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F277*BT277+BU277","v":3.8819274999999993},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY277","v":2.181486411846501}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"R286*Bilans!F286+S286","v":8.646374999999999},{"v":0.10873776582671929,"d":"10.87%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D08'!$C$39+'D08'!$C$40)","v":0.9401875},null,7.706187499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AC286*Bilans!F286+AD286","v":5.455500000000001},5.249632075471699,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"AJ286*Bilans!F286+AK286","v":8.646374999999999},{"v":0.10873776582671929,"d":"10.87%"},0.9401875,null,7.706187499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AU286*Bilans!F286+AV286","v":5.455500000000001},5.249632075471699,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"BB286*Bilans!F286+BC286","v":8.646374999999999},{"v":0.10873776582671929,"d":"10.87%"},0.9401875,null,7.706187499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W286<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W286<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W286<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W286<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W286<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"BM286*Bilans!F286+BN286","v":5.195305555555555},4.999256289308176,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F286<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F286<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F286<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F286<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F286*BT286+BU286","v":3.687855},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY286","v":2.296286620006279}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.233333333333334},{"$f":"R292*Bilans!F292+S292","v":7.908666666666667},{"v":0.17076993593526088,"d":"17.08%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D08'!$C$39+'D08'!$C$40)","v":1.3505624999999999},null,6.558104166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"AC292*Bilans!F292+AD292","v":4.9865},4.7983301886792455,134.3700394386792,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.9449503659881655},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.5833333333333336},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$6,0))))))","v":2.976666666666665},{"$f":"AJ292*Bilans!F292+AK292","v":8.212083333333336},{"v":0.16446039880257743,"d":"16.45%"},1.3505624999999999,null,6.861520833333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.9733333333333336},{"$f":"AU292*Bilans!F292+AV292","v":3.7511666666666663},3.6096132075471696,101.08180345754714,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":9.23205980361665},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.233333333333334},{"$f":"BB292*Bilans!F292+BC292","v":7.908666666666667},{"v":0.17076993593526088,"d":"17.08%"},1.3505624999999999,null,6.558104166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W292<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W292<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W292<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W292<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W292<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"BM292*Bilans!F292+BN292","v":4.797027777777778},4.616007861635221,129.26437615330187,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.219260884922952},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F292<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F292<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.0773333333333331},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F292<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F292<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.7066666666666688},{"$f":"Bilans!F292*BT292+BU292","v":3.4007333333333336},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY292","v":2.4901605809599663}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.233333333333334},{"$f":"R309*Bilans!F309+S309","v":7.624},{"v":0.20164939664218262,"d":"20.16%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D08'!$C$39+'D08'!$C$40)","v":1.5373750000000002},null,6.086625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"AC309*Bilans!F309+AD309","v":4.773},4.59288679245283,149.20911322641507,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.417261680284938},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.5833333333333336},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$6,0))))))","v":2.976666666666665},{"$f":"AJ309*Bilans!F309+AK309","v":7.3225},{"v":0.20995220211676344,"d":"21.00%"},1.5373750000000002,null,5.785125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.9733333333333336},{"$f":"AU309*Bilans!F309+AV309","v":3.6189999999999998},3.482433962264151,113.13383213207548,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":11.101295938104448},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.233333333333334},{"$f":"BB309*Bilans!F309+BC309","v":7.624},{"v":0.20164939664218262,"d":"20.16%"},1.5373750000000002,null,6.086625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W309<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W309<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W309<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W309<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W309<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"BM309*Bilans!F309+BN309","v":4.615722222222222},4.441544025157232,144.29244074528302,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":8.704074479737132},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F309<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F309<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.0773333333333331},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F309<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F309<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.7066666666666688},{"$f":"Bilans!F309*BT309+BU309","v":3.2828000000000004},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY309","v":2.5796186465892696}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.233333333333334},{"$f":"R315*Bilans!F315+S315","v":8.090666666666666},{"v":0.1521660761371128,"d":"15.22%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D08'!$C$39+'D08'!$C$40)","v":1.2311250000000005},null,6.859541666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"AC315*Bilans!F315+AD315","v":5.122999999999999},4.929679245283018,123.91734718867926,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.067946515713452},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.5833333333333336},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$6,0))))))","v":2.976666666666665},{"$f":"AJ315*Bilans!F315+AK315","v":8.780833333333334},{"v":0.1402059409699156,"d":"14.02%"},1.2311250000000005,null,7.549708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.9733333333333336},{"$f":"AU315*Bilans!F315+AV315","v":3.835666666666666},3.690924528301886,92.77876986792454,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.104481619883552},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.233333333333334},{"$f":"BB315*Bilans!F315+BC315","v":8.090666666666666},{"v":0.1521660761371128,"d":"15.22%"},1.2311250000000005,null,6.859541666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W315<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W315<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W315<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W315<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W315<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"BM315*Bilans!F315+BN315","v":4.912944444444444},4.727550314465408,118.83643225471701,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.327384799791935},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F315<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F315<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.0773333333333331},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F315<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F315<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.7066666666666688},{"$f":"Bilans!F315*BT315+BU315","v":3.476133333333333},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY315","v":2.436147086712225}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R325*Bilans!F325+S325","v":7.303041666666667},{"v":0.2541934582051999,"d":"25.42%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D08'!$C$39+'D08'!$C$40)","v":1.856385416666667},null,5.44665625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC325*Bilans!F325+AD325","v":4.386875},4.221332547169811,169.45800777417455,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.316442608158809},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ325*Bilans!F325+AK325","v":6.971679166666666},{"v":0.2662752218350075,"d":"26.63%"},1.856385416666667,null,5.115293749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.282725},3.1588485849056607,126.8064484560142,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.122746854112565},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB325*Bilans!F325+BC325","v":7.303041666666667},{"v":0.2541934582051999,"d":"25.42%"},1.856385416666667,null,5.44665625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W325<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W325<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W325<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W325<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W325<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM325*Bilans!F325+BN325","v":4.236115740740741},4.076262316561845,163.63441723932132,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":11.719183847886507},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F325<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F325<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F325<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F325<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F325*BT325+BU325","v":2.9800216666666666},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY325","v":2.8417149404472752}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R342*Bilans!F342+S342","v":6.967481481481482},{"v":0.3276052242693572,"d":"32.76%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D08'!$C$39+'D08'!$C$40)","v":2.2825833333333336},null,4.684898148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC342*Bilans!F342+AD342","v":3.8847037037037038},3.7381111111111114,188.2961328888889,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":16.035553309752398},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ342*Bilans!F342+AK342","v":6.829314814814815},{"v":0.33423313981392855,"d":"33.42%"},2.2825833333333336,null,4.546731481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU342*Bilans!F342+AV342","v":2.854814814814815},2.7470859538784067,138.3762136687631,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":21.820460300985985},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB342*Bilans!F342+BC342","v":6.967481481481482},{"v":0.3276052242693572,"d":"32.76%"},2.2825833333333336,null,4.684898148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W342<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W342<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W342<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W342<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W342<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM342*Bilans!F342+BN342","v":3.8847037037037038},3.7381111111111114,188.2961328888889,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":16.035553309752398},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F342<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F342<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F342<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F342<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F342*BT342+BU342","v":2.6017925925925924},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY342","v":3.254822124228138}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R352*Bilans!F352+S352","v":6.905703703703703},{"v":0.3613573924399584,"d":"36.14%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D08'!$C$39+'D08'!$C$40)","v":2.4954270833333334},null,4.41027662037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC352*Bilans!F352+AD352","v":3.6781342592592594},3.539336740041929,196.36328717171122,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":18.653635511160168},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ352*Bilans!F352+AK352","v":6.758849537037038},{"v":0.36920885272840165,"d":"36.92%"},2.4954270833333334,null,4.263422453703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU352*Bilans!F352+AV352","v":2.758287037037037},2.6542007337526208,147.25572025877884,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":24.874342268248878},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB352*Bilans!F352+BC352","v":6.905703703703703},{"v":0.3613573924399584,"d":"36.14%"},2.4954270833333334,null,4.41027662037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W352<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W352<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W352<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W352<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W352<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM352*Bilans!F352+BN352","v":3.6781342592592594},3.539336740041929,196.36328717171122,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":18.653635511160168},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F352<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F352<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F352<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F352<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F352*BT352+BU352","v":2.5353814814814815},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY352","v":3.340078073014477}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R358*Bilans!F358+S358","v":6.975037037037037},{"v":0.3235182940751676,"d":"32.35%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D08'!$C$39+'D08'!$C$40)","v":2.2565520833333337},null,4.718484953703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC358*Bilans!F358+AD358","v":3.9099675925925927},3.762421645702306,187.17013021416403,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":15.734341622136204},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ358*Bilans!F358+AK358","v":6.837932870370371},{"v":0.3300050067925147,"d":"33.00%"},2.2565520833333337,null,4.5813807870370375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU358*Bilans!F358+AV358","v":2.8666203703703705},2.758446016771489,137.22510360783542,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":21.461078861092712},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB358*Bilans!F358+BC358","v":6.975037037037037},{"v":0.3235182940751676,"d":"32.35%"},2.2565520833333337,null,4.718484953703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W358<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W358<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W358<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W358<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W358<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM358*Bilans!F358+BN358","v":3.9099675925925927},3.762421645702306,187.17013021416403,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":15.734341622136204},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F358<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F358<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F358<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F358<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F358*BT358+BU358","v":2.6099148148148146},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY358","v":3.244692909114785}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R369*Bilans!F369+S369","v":6.997791666666667},{"v":0.31385943184457005,"d":"31.39%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D08'!$C$39+'D08'!$C$40)","v":2.196322916666667},null,4.80146875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC369*Bilans!F369+AD369","v":3.970625},3.820790094339623,184.55084793926886,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":15.04376871819088},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ369*Bilans!F369+AK369","v":6.857904166666667},{"v":0.32026153519934725,"d":"32.03%"},2.196322916666667,null,4.661581249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU369*Bilans!F369+AV369","v":2.8997750000000004},2.790349528301887,134.77876532865568,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":20.59924103306865},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB369*Bilans!F369+BC369","v":6.997791666666667},{"v":0.31385943184457005,"d":"31.39%"},2.196322916666667,null,4.80146875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W369<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W369<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W369<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W369<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W369<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM369*Bilans!F369+BN369","v":3.906199074074074},3.7587953354297694,181.55639259309487,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":15.291889387594978},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F369<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F369<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F369<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F369<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F369*BT369+BU369","v":2.6348116666666668},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY369","v":3.214033169868532}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R370*Bilans!F370+S370","v":6.947333333333333},{"v":0.3385471643796181,"d":"33.85%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D08'!$C$39+'D08'!$C$40)","v":2.3520000000000003},null,4.595333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC370*Bilans!F370+AD370","v":3.8173333333333335},3.6732830188679246,191.15030173584904,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":16.85827628361858},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ370*Bilans!F370+AK370","v":6.806333333333334},{"v":0.34556050737058625,"d":"34.56%"},2.3520000000000003,null,4.4543333333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU370*Bilans!F370+AV370","v":2.8233333333333333},2.7167924528301888,141.37644566037736,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":22.7935041322314},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB370*Bilans!F370+BC370","v":6.947333333333333},{"v":0.3385471643796181,"d":"33.85%"},2.3520000000000003,null,4.595333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W370<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W370<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W370<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W370<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W370<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM370*Bilans!F370+BN370","v":3.8173333333333335},3.6732830188679246,191.15030173584904,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":16.85827628361858},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F370<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F370<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F370<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F370<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F370*BT370+BU370","v":2.5801333333333334},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY370","v":3.2821451448335703}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R371*Bilans!F371+S371","v":7.052791666666667},{"v":0.30272734791778666,"d":"30.27%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D08'!$C$39+'D08'!$C$40)","v":2.1350729166666667},null,4.917718750000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC371*Bilans!F371+AD371","v":4.045625},3.8929599056603776,182.3141250619104,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":14.315529532931663},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ371*Bilans!F371+AK371","v":6.878404166666667},{"v":0.31040236440501884,"d":"31.04%"},2.1350729166666667,null,4.743331250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU371*Bilans!F371+AV371","v":2.9687750000000004},2.8567457547169814,133.786402998467,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":19.50813522973841},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB371*Bilans!F371+BC371","v":7.052791666666667},{"v":0.30272734791778666,"d":"30.27%"},2.1350729166666667,null,4.917718750000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W371<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W371<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W371<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W371<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W371<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM371*Bilans!F371+BN371","v":3.965643518518519},3.815996593291405,178.70979845787477,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":14.604253734915282},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F371<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F371<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F371<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F371<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F371*BT371+BU371","v":2.6970116666666666},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY371","v":3.1399093291611972}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9504.829697777779},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.9953419416141043},{"$f":"SUM(AF7:AF372)/229","v":3.857579329439898},{"$f":"SUM(AG7:AG372)/Z373","v":3.6756442025403073},{"$f":"SUM(AH7:AH372)","v":3179.799283337591},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.2587388334142005},{"$f":"SUM(AX7:AX372)/229","v":3.1496275137229572},{"$f":"SUM(AY7:AY372)/AR373","v":2.86117353631777},{"$f":"SUM(AZ7:AZ372)","v":4108.030504485738},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9508.55192},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9421054253598578},{"$f":"SUM(BP7:BP372)/229","v":3.807575296522113},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.5321168241937952},{"$f":"SUM(BR7:BR372)","v":3484.302353833252},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1222.1763783738488},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":970.989576454466},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.348428433900956}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D06","index":25,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4710.720965043845},null,null,"COP",{"$f":"K13","v":3.4624969256147433},{"$f":"L13","v":2.97328510691243},{"$f":"M13","v":3.3032037944864356},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9996542170277353},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9996542170277353},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9996542170277353},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.3032037944864356},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.4578297226472987E-4},{"$f":"1-L3","v":3.4578297226472987E-4},{"$f":"1-M3","v":3.4578297226472987E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9996542170277353},null,null,"COP-Inst",{"$f":"K14","v":3.46284282819423},{"$f":"L14","v":2.973631009491917},{"$f":"M14","v":3.3035496970659226}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.4578297226472987E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.3035496970659226},{"$nulls":10},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R7*Bilans!F7+S7","v":5.5944666666666665},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.38629315275808246,"d":"38.63%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D06'!$C$39+'D06'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":3.4333624999999994},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC7*Bilans!F7+AD7","v":3.73665},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.5956443396226416},{"$f":"AF7*Z7","v":170.63669560330192},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":15.706012515666885},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ7*Bilans!F7+AK7","v":5.403483333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.3999464851376736,"d":"39.99%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":3.242379166666666},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU7*Bilans!F7+AV7","v":2.92515},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.8147669811320752},{"$f":"AX7*AR7","v":133.57898924009433},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":20.063200747540016},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB7*Bilans!F7+BC7","v":5.5944666666666665},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.38629315275808246,"d":"38.63%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":3.4333624999999994},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W7<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W7<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W7<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W7<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W7<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM7*Bilans!F7+BN7","v":3.5207314814814814},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.387873689727463},{"$f":"BP7*BJ7","v":160.77662775655136},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":16.669226828389515},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F7<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F7<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F7<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F7<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F7*BT7+BU7","v":2.638856666666667},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.2091065043408653}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R8*Bilans!F8+S8","v":5.536925925925925},{"v":0.4594456744951405,"d":"45.94%"},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D06'!$C$39+'D06'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":2.9930092592592583},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC8*Bilans!F8+AD8","v":3.4087037037037033},3.4087037037037033,{"$f":"AF8*Z8","v":193.0826125925926},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":19.77477829086761},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ8*Bilans!F8+AK8","v":5.423851851851852},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.469023995520472,"d":"46.90%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":2.879935185185185},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU8*Bilans!F8+AV8","v":2.6863333333333332},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.6863333333333332},{"$f":"AX8*AR8","v":152.16466533333335},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":25.092329073085995},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB8*Bilans!F8+BC8","v":5.536925925925925},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.4594456744951405,"d":"45.94%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":2.9930092592592583},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W8<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W8<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W8<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W8<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W8<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM8*Bilans!F8+BN8","v":3.4087037037037033},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.4087037037037033},{"$f":"BP8*BJ8","v":193.0826125925926},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":19.77477829086761},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F8<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F8<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F8<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F8<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F8*BT8+BU8","v":2.453977777777778},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.4508756231247815}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2703.5611069659226},{"$nulls":9},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R9*Bilans!F9+S9","v":5.536046296296296},{"v":0.4770364429755827,"d":"47.70%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D06'!$C$39+'D06'!$C$40)","v":2.6408958333333334},null,2.8951504629629623,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC9*Bilans!F9+AD9","v":3.333935185185185},3.333935185185185,196.60715877314814,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":21.04902498160055},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ9*Bilans!F9+AK9","v":5.422092592592593},{"v":0.4870621053098947,"d":"48.71%"},2.6408958333333334,null,2.7811967592592595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU9*Bilans!F9+AV9","v":2.6309166666666663},2.6309166666666663,155.14910220833332,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":26.673625162332524},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB9*Bilans!F9+BC9","v":5.536046296296296},{"v":0.4770364429755827,"d":"47.70%"},2.6408958333333334,null,2.8951504629629623,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W9<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W9<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W9<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W9<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W9<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM9*Bilans!F9+BN9","v":3.333935185185185},3.333935185185185,196.60715877314814,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":21.04902498160055},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F9<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F9<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F9<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F9<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F9*BT9+BU9","v":2.4133388888888887},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.508985883421507}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R10*Bilans!F10+S10","v":5.530421296296296},{"v":0.5896570819147627,"d":"58.97%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D06'!$C$39+'D06'!$C$40)","v":3.2610520833333334},null,2.269369212962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC10*Bilans!F10+AD10","v":2.855810185185185},2.801926974143955,206.93701715714533,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":31.36689439483035},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ10*Bilans!F10+AK10","v":5.4108425925925925},{"v":0.6026884034286438,"d":"60.27%"},3.2610520833333334,null,2.149790509259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU10*Bilans!F10+AV10","v":2.2765416666666667},1.9758663522012576,145.9281034084119,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":44.480613479796695},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB10*Bilans!F10+BC10","v":5.530421296296296},{"v":0.5896570819147627,"d":"58.97%"},3.2610520833333334,null,2.269369212962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W10<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W10<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W10<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W10<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W10<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM10*Bilans!F10+BN10","v":2.855810185185185},2.801926974143955,206.93701715714533,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":31.36689439483035},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F10<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F10<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F10<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F10<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F10*BT10+BU10","v":2.1534638888888886},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.932442116497545}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.517047162537041},{"$nulls":11},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R11*Bilans!F11+S11","v":5.531185185185185},{"v":0.574349479717695,"d":"57.43%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D06'!$C$39+'D06'!$C$40)","v":3.1768333333333336},null,2.3543518518518516,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC11*Bilans!F11+AD11","v":2.92074074074074},2.865632424877708,205.84983960866526,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":29.83022499951228},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ11*Bilans!F11+AK11","v":5.412370370370371},{"v":0.5869578605937017,"d":"58.70%"},3.1768333333333336,null,2.2355370370370373,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU11*Bilans!F11+AV11","v":2.3246666666666664},2.280805031446541,163.83934862893082,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":37.47907375747281},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB11*Bilans!F11+BC11","v":5.531185185185185},{"v":0.574349479717695,"d":"57.43%"},3.1768333333333336,null,2.3543518518518516,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W11<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W11<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W11<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W11<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W11<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM11*Bilans!F11+BN11","v":2.92074074074074},2.865632424877708,205.84983960866526,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":29.83022499951228},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F11<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F11<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F11<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F11<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F11*BT11+BU11","v":2.1887555555555553},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.8690351106265006}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R12*Bilans!F12+S12","v":5.530134259259259},{"v":0.5954101224854733,"d":"59.54%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D06'!$C$39+'D06'!$C$40)","v":3.2926979166666674},null,2.2374363425925914,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC12*Bilans!F12+AD12","v":2.8314120370370364},2.7779891684136966,207.27896730389588,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":31.962526531628725},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ12*Bilans!F12+AK12","v":5.410268518518519},{"v":0.608601570401962,"d":"60.86%"},3.2926979166666674,null,2.1175706018518516,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU12*Bilans!F12+AV12","v":2.258458333333333},1.9601713836477983,146.25769774803456,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":45.297851627015675},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB12*Bilans!F12+BC12","v":5.530134259259259},{"v":0.5954101224854733,"d":"59.54%"},3.2926979166666674,null,2.2374363425925914,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W12<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W12<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W12<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W12<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W12<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM12*Bilans!F12+BN12","v":2.8314120370370364},2.7779891684136966,207.27896730389588,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":31.962526531628725},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F12<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F12<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F12<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F12<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F12*BT12+BU12","v":2.1402027777777772},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.956808289827642}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3285.1397733608496},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.4624969256147433},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.97328510691243},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.3032037944864356},{"$nulls":4},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R13*Bilans!F13+S13","v":5.530509259259259},{"v":0.5878941728961402,"d":"58.79%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D06'!$C$39+'D06'!$C$40)","v":3.251354166666667},null,2.2791550925925916,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC13*Bilans!F13+AD13","v":2.8632870370370367},2.809262753319357,206.82494705625436,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":31.186393973465535},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ13*Bilans!F13+AK13","v":5.411018518518519},{"v":0.6008765550402985,"d":"60.09%"},3.251354166666667,null,2.159664351851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU13*Bilans!F13+AV13","v":2.282083333333333},1.9806761006289304,145.82232621855343,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":44.232762223051346},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB13*Bilans!F13+BC13","v":5.530509259259259},{"v":0.5878941728961402,"d":"58.79%"},3.251354166666667,null,2.2791550925925916,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W13<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W13<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W13<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W13<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W13<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM13*Bilans!F13+BN13","v":2.8632870370370367},2.809262753319357,206.82494705625436,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":31.186393973465535},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F13<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F13<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F13<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F13<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F13*BT13+BU13","v":2.1575277777777773},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.9250350239965663}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.46284282819423},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.973631009491917},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.3035496970659226},{"$nulls":4},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R14*Bilans!F14+S14","v":5.533712962962963},{"v":0.5237253635543746,"d":"52.37%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D06'!$C$39+'D06'!$C$40)","v":2.8981458333333334},null,2.6355671296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC14*Bilans!F14+AD14","v":3.1356018518518516},3.0764395527603074,200.4161928843466,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":25.1989820279235},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ14*Bilans!F14+AK14","v":5.417425925925926},{"v":0.5349673208199877,"d":"53.50%"},2.8981458333333334,null,2.5192800925925924,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU14*Bilans!F14+AV14","v":2.4839166666666666},2.437050314465409,158.7628612610063,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":31.810235734507376},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB14*Bilans!F14+BC14","v":5.533712962962963},{"v":0.5237253635543746,"d":"52.37%"},2.8981458333333334,null,2.6355671296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W14<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W14<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W14<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W14<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W14<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM14*Bilans!F14+BN14","v":3.1356018518518516},3.0764395527603074,200.4161928843466,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":25.1989820279235},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F14<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F14<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F14<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F14<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F14*BT14+BU14","v":2.3055388888888886},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.6730554118323413}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8944131988248136},{"$nulls":4},{"$f":"F11","v":3.517047162537041},{"$f":"F15","v":2.8944131988248136},{"$f":"F28","v":3.3143102092687435},{"$nulls":4},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R15*Bilans!F15+S15","v":5.531106481481482},{"v":0.5759264312361316,"d":"57.59%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D06'!$C$39+'D06'!$C$40)","v":3.185510416666667},null,2.345596064814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC15*Bilans!F15+AD15","v":2.9140509259259257},2.8590688329839273,205.97375163303633,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":29.985384231035034},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ15*Bilans!F15+AK15","v":5.412212962962963},{"v":0.5885781728224404,"d":"58.86%"},3.185510416666667,null,2.226702546296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU15*Bilans!F15+AV15","v":2.3197083333333333},2.2759402515723273,163.96385658883648,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":37.66807034621118},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB15*Bilans!F15+BC15","v":5.531106481481482},{"v":0.5759264312361316,"d":"57.59%"},3.185510416666667,null,2.345596064814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W15<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W15<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W15<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W15<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W15<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM15*Bilans!F15+BN15","v":2.9140509259259257},2.8590688329839273,205.97375163303633,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":29.985384231035034},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F15<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F15<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F15<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F15<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F15*BT15+BU15","v":2.185119444444444},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.8754733131654033}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.262480499455382},{"$f":"F19","v":3.262480499455382},{"$f":"F19","v":3.262480499455382},{"$nulls":4},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R16*Bilans!F16+S16","v":5.537314814814814},{"v":0.45167048475828986,"d":"45.17%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D06'!$C$39+'D06'!$C$40)","v":2.501041666666667},null,3.036273148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC16*Bilans!F16+AD16","v":3.4417592592592587},3.4417592592592587,191.4134412037037,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":19.229075892496848},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ16*Bilans!F16+AK16","v":5.42462962962963},{"v":0.46105298194107813,"d":"46.11%"},2.501041666666667,null,2.9235879629629626,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU16*Bilans!F16+AV16","v":2.710833333333333},2.710833333333333,150.76299583333335,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":24.413839532739015},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB16*Bilans!F16+BC16","v":5.537314814814814},{"v":0.45167048475828986,"d":"45.17%"},2.501041666666667,null,3.036273148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W16<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W16<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W16<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W16<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W16<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM16*Bilans!F16+BN16","v":3.4417592592592587},3.4417592592592587,191.4134412037037,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":19.229075892496848},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F16<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F16<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F16<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F16<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F16*BT16+BU16","v":2.4719444444444445},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.4257938571618967}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":794.8724335322155},{"$nulls":9},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R17*Bilans!F17+S17","v":5.536712962962962},{"v":0.46370397932989393,"d":"46.37%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D06'!$C$39+'D06'!$C$40)","v":2.5673958333333333},null,2.969317129629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC17*Bilans!F17+AD17","v":3.3906018518518515},3.3906018518518515,193.96785543981477,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":20.078124172208035},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ17*Bilans!F17+AK17","v":5.423425925925926},{"v":0.47339004319396305,"d":"47.34%"},2.5673958333333333,null,2.8560300925925928,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU17*Bilans!F17+AV17","v":2.6729166666666666},2.6729166666666666,152.9108802083333,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":25.46915354637568},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB17*Bilans!F17+BC17","v":5.536712962962962},{"v":0.46370397932989393,"d":"46.37%"},2.5673958333333333,null,2.969317129629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W17<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W17<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W17<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W17<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W17<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM17*Bilans!F17+BN17","v":3.3906018518518515},3.3906018518518515,193.96785543981477,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":20.078124172208035},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F17<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F17<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F17<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F17<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F17*BT17+BU17","v":2.444138888888889},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.4647671339467117}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4349.179986693967},{"$nulls":5},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R18*Bilans!F18+S18","v":5.536513888888889},{"v":0.4676848648743569,"d":"46.77%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D06'!$C$39+'D06'!$C$40)","v":2.5893437500000003},null,2.9471701388888887,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC18*Bilans!F18+AD18","v":3.373680555555555},3.373680555555555,194.7769166145833,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":20.364630369897696},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ18*Bilans!F18+AK18","v":5.423027777777778},{"v":0.4774719688161083,"d":"47.75%"},2.5893437500000003,null,2.8336840277777773,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU18*Bilans!F18+AV18","v":2.6603749999999997},2.6603749999999997,153.59475534375,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":25.824839543297472},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB18*Bilans!F18+BC18","v":5.536513888888889},{"v":0.4676848648743569,"d":"46.77%"},2.5893437500000003,null,2.9471701388888887,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W18<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W18<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W18<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W18<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W18<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM18*Bilans!F18+BN18","v":3.373680555555555},3.373680555555555,194.7769166145833,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":20.364630369897696},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F18<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F18<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F18<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F18<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F18*BT18+BU18","v":2.4349416666666666},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.4778541962428626}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.262480499455382},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4710.720965043845},{"$nulls":5},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R19*Bilans!F19+S19","v":5.535986111111111},{"v":0.4782402261967782,"d":"47.82%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D06'!$C$39+'D06'!$C$40)","v":2.64753125},null,2.8884548611111107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC19*Bilans!F19+AD19","v":3.328819444444444},3.328819444444444,196.83559036458334,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":21.138302534682385},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ19*Bilans!F19+AK19","v":5.421972222222222},{"v":0.4882967196233433,"d":"48.83%"},2.64753125,null,2.774440972222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU19*Bilans!F19+AV19","v":2.627125},2.627125,155.34387159375,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":26.784257505828617},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB19*Bilans!F19+BC19","v":5.535986111111111},{"v":0.4782402261967782,"d":"47.82%"},2.64753125,null,2.8884548611111107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W19<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W19<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W19<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W19<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W19<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM19*Bilans!F19+BN19","v":3.328819444444444},3.328819444444444,196.83559036458334,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":21.138302534682385},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F19<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F19<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F19<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F19<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F19*BT19+BU19","v":2.4105583333333334},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.5130334644559897}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":5170.726967051913},{"$nulls":5},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R20*Bilans!F20+S20","v":5.532578703703703},{"v":0.546435591533986,"d":"54.64%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D06'!$C$39+'D06'!$C$40)","v":3.0231979166666667},null,2.5093807870370366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC20*Bilans!F20+AD20","v":3.039189814814814},2.9818466107617048,203.2031555219252,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":27.196111365126384},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ20*Bilans!F20+AK20","v":5.415157407407407},{"v":0.5582844023206467,"d":"55.83%"},3.0231979166666667,null,2.3919594907407404,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU20*Bilans!F20+AV20","v":2.412458333333333},2.366940251572327,161.29928558883648,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":34.2613770863586},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB20*Bilans!F20+BC20","v":5.532578703703703},{"v":0.546435591533986,"d":"54.64%"},3.0231979166666667,null,2.5093807870370366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W20<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W20<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W20<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W20<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W20<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM20*Bilans!F20+BN20","v":3.039189814814814},2.9818466107617048,203.2031555219252,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":27.196111365126384},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F20<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F20<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F20<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F20<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F20*BT20+BU20","v":2.253136111111111},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.7584822555824933}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.14750000000000008},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.562500000000001},{"$f":"R21*Bilans!F21+S21","v":5.434125},{"v":0.6233064200768293,"d":"62.33%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D06'!$C$39+'D06'!$C$40)","v":3.387125},null,2.0469999999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.3362499999999997},{"$f":"AC21*Bilans!F21+AD21","v":2.7720624999999997},2.4059410377358486,184.9711529221698,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":38.02603162964322},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.51375},{"$f":"AJ21*Bilans!F21+AK21","v":5.4714375},{"v":0.6190557783032338,"d":"61.91%"},3.387125,null,2.0843125000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.4139999999999997},{"$f":"AU21*Bilans!F21+AV21","v":2.1079999999999997},1.8295849056603768,140.66031713207545,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":50.00499824684434},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12875000000000003},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.31125},{"$f":"BB21*Bilans!F21+BC21","v":5.3263125},{"v":0.6359230706046631,"d":"63.59%"},3.387125,null,1.9391875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W21<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W21<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W21<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W21<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W21<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.5475000000000003},{"$f":"BM21*Bilans!F21+BN21","v":1.8250000000000002},1.5839622641509434,121.77660283018871,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":57.75919797498512},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F21<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F21<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F21<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F21<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4139999999999997},{"$f":"Bilans!F21*BT21+BU21","v":2.1079999999999997},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":4.017254313578396}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R22*Bilans!F22+S22","v":5.538412037037037},{"v":0.4297392286363671,"d":"42.97%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D06'!$C$39+'D06'!$C$40)","v":2.3800729166666668},null,3.15833912037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC22*Bilans!F22+AD22","v":3.5350231481481478},3.5350231481481478,186.3372564293981,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":17.744433309541428},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ22*Bilans!F22+AK22","v":5.426824074074074},{"v":0.43857565385934416,"d":"43.86%"},2.3800729166666668,null,3.046751157407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU22*Bilans!F22+AV22","v":2.779958333333333},2.779958333333333,146.53646867708332,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":22.56400095924699},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB22*Bilans!F22+BC22","v":5.538412037037037},{"v":0.4297392286363671,"d":"42.97%"},2.3800729166666668,null,3.15833912037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W22<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W22<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W22<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W22<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W22<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM22*Bilans!F22+BN22","v":3.5350231481481478},3.5350231481481478,186.3372564293981,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":17.744433309541428},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F22<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F22<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F22<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F22<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F22*BT22+BU22","v":2.522636111111111},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.3569534883464853}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R23*Bilans!F23+S23","v":5.534976851851852},{"v":0.4984306451815266,"d":"49.84%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D06'!$C$39+'D06'!$C$40)","v":2.7588020833333333},null,2.7761747685185183,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC23*Bilans!F23+AD23","v":3.2430324074074073},3.2430324074074073,200.423456568287,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":22.677382850698436},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ23*Bilans!F23+AK23","v":5.419953703703704},{"v":0.5090084222394957,"d":"50.90%"},2.7588020833333333,null,2.6611516203703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU23*Bilans!F23+AV23","v":2.5635416666666666},2.515172955974843,155.44083264544025,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":29.239932516487972},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB23*Bilans!F23+BC23","v":5.534976851851852},{"v":0.4984306451815266,"d":"49.84%"},2.7588020833333333,null,2.7761747685185183,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W23<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W23<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W23<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W23<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W23<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM23*Bilans!F23+BN23","v":3.2430324074074073},3.2430324074074073,200.423456568287,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":22.677382850698436},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F23<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F23<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F23<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F23<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F23*BT23+BU23","v":2.363930555555555},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.5823269313565245}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.14750000000000008},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.562500000000001},{"$f":"R24*Bilans!F24+S24","v":5.50603125},{"v":0.604320262439484,"d":"60.43%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D06'!$C$39+'D06'!$C$40)","v":3.32740625},null,2.1786250000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.3362499999999997},{"$f":"AC24*Bilans!F24+AD24","v":2.808015625},2.4371456367924527,183.87715471830774,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":36.839334155739614},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.51375},{"$f":"AJ24*Bilans!F24+AK24","v":5.537859375},{"v":0.6008470104931114,"d":"60.08%"},3.32740625,null,2.210453125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.4139999999999997},{"$f":"AU24*Bilans!F24+AV24","v":2.1275},1.8465094339622639,139.31498214622636,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":48.622996909007306},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12875000000000003},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.31125},{"$f":"BB24*Bilans!F24+BC24","v":5.389078125},{"v":0.6174351480569786,"d":"61.74%"},3.32740625,null,2.061671875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W24<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W24<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W24<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W24<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W24<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.5475000000000003},{"$f":"BM24*Bilans!F24+BN24","v":1.8710416666666672},1.6239229559748432,122.52133320165095,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":55.287612118336746},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F24<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F24<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F24<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F24<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4139999999999997},{"$f":"Bilans!F24*BT24+BU24","v":2.1275},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.9804334162271475}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R25*Bilans!F25+S25","v":5.5319212962962965},{"v":0.5596025173760037,"d":"55.96%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D06'!$C$39+'D06'!$C$40)","v":3.0956770833333334},null,2.436244212962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC25*Bilans!F25+AD25","v":2.983310185185185},2.927021313766597,204.5585432892208,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":28.412720163277772},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ25*Bilans!F25+AK25","v":5.413842592592593},{"v":0.5718077373673454,"d":"57.18%"},3.0956770833333334,null,2.3181655092592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU25*Bilans!F25+AV25","v":2.3710416666666667},2.326305031446541,162.5767350039308,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":35.749670131731015},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB25*Bilans!F25+BC25","v":5.5319212962962965},{"v":0.5596025173760037,"d":"55.96%"},3.0956770833333334,null,2.436244212962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W25<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W25<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W25<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W25<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W25<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM25*Bilans!F25+BN25","v":2.983310185185185},2.927021313766597,204.5585432892208,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":28.412720163277772},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F25<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F25<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F25<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F25<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F25*BT25+BU25","v":2.2227638888888888},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.809838793654512}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9508.55192},null,{"$f":"F26/F28","v":2868.9384274919544},{"$nulls":9},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.14750000000000008},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.562500000000001},{"$f":"R26*Bilans!F26+S26","v":5.473458333333333},{"v":0.6128590242305673,"d":"61.29%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D06'!$C$39+'D06'!$C$40)","v":3.3544583333333335},null,2.1189999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.3362499999999997},{"$f":"AC26*Bilans!F26+AD26","v":2.7917291666666664},2.4230102201257857,184.38380872091193,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":37.37311103677433},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.51375},{"$f":"AJ26*Bilans!F26+AK26","v":5.507770833333334},{"v":0.6090410140218555,"d":"60.90%"},3.3544583333333335,null,2.1533125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.4139999999999997},{"$f":"AU26*Bilans!F26+AV26","v":2.1186666666666665},1.8388427672955971,139.93041806289307,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":49.245879860180054},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12875000000000003},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.31125},{"$f":"BB26*Bilans!F26+BC26","v":5.360645833333333},{"v":0.6257563804112534,"d":"62.58%"},3.3544583333333335,null,2.0061874999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W26<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W26<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W26<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W26<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W26<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.5475000000000003},{"$f":"BM26*Bilans!F26+BN26","v":1.8501851851851854},1.6058211041229908,122.19816856044724,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":56.39197901154518},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F26<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F26<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F26<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F26<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4139999999999997},{"$f":"Bilans!F26*BT26+BU26","v":2.1186666666666665},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.9970289929310527}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R27*Bilans!F27+S27","v":5.532273148148148},{"v":0.5525550410846791,"d":"55.26%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D06'!$C$39+'D06'!$C$40)","v":3.056885416666667},null,2.475387731481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC27*Bilans!F27+AD27","v":3.0132175925925924},2.956364430468204,203.85684839404263,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":27.75596494610935},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ27*Bilans!F27+AK27","v":5.4145462962962965},{"v":0.564569079178003,"d":"56.46%"},3.056885416666667,null,2.3576608796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU27*Bilans!F27+AV27","v":2.393208333333333},2.348053459119497,161.9106132869497,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":34.94671178856835},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB27*Bilans!F27+BC27","v":5.532273148148148},{"v":0.5525550410846791,"d":"55.26%"},3.056885416666667,null,2.475387731481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W27<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W27<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W27<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W27<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W27<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM27*Bilans!F27+BN27","v":3.0132175925925924},2.956364430468204,203.85684839404263,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":27.75596494610935},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F27<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F27<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F27<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F27<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F27*BT27+BU27","v":2.2390194444444442},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.7821788971218453}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.3143102092687435},{"$nulls":11},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R28*Bilans!F28+S28","v":5.536476851851852},{"v":0.46842552632833256,"d":"46.84%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D06'!$C$39+'D06'!$C$40)","v":2.5934270833333333},null,2.9430497685185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC28*Bilans!F28+AD28","v":3.3705324074074072},3.3705324074074072,194.92547281828703,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":20.418251237921254},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ28*Bilans!F28+AK28","v":5.422953703703704},{"v":0.47823146296862273,"d":"47.82%"},2.5934270833333333,null,2.8295266203703706,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU28*Bilans!F28+AV28","v":2.6580416666666666},2.6580416666666666,153.72053017708333,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":25.89138400764974},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB28*Bilans!F28+BC28","v":5.536476851851852},{"v":0.46842552632833256,"d":"46.84%"},2.5934270833333333,null,2.9430497685185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W28<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W28<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W28<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W28<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W28<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM28*Bilans!F28+BN28","v":3.3705324074074072},3.3705324074074072,194.92547281828703,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":20.418251237921254},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F28<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F28<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F28<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F28<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F28*BT28+BU28","v":2.4332305555555553},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.480299913910031}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R29*Bilans!F29+S29","v":6.227166666666666},{"v":0.2651603859433129,"d":"26.52%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D06'!$C$39+'D06'!$C$40)","v":1.6511979166666668},null,4.5759687499999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC29*Bilans!F29+AD29","v":4.5108749999999995},4.340653301886792,152.87238347582544,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":9.655300616103677},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ29*Bilans!F29+AK29","v":5.095458333333332},{"v":0.32405287388278786,"d":"32.41%"},1.6511979166666668,null,3.4442604166666655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU29*Bilans!F29+AV29","v":3.449625},3.3194504716981132,116.90689630011792,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":12.625677911850321},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB29*Bilans!F29+BC29","v":6.227166666666666},{"v":0.2651603859433129,"d":"26.52%"},1.6511979166666668,null,4.5759687499999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W29<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W29<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W29<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W29<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W29<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM29*Bilans!F29+BN29","v":3.9138564814814814},3.766163784067086,132.6395807701127,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":11.12811733714379},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F29<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F29<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F29<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F29<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F29*BT29+BU29","v":3.1366916666666667},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.6997782992239454}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R30*Bilans!F30+S30","v":5.842099999999999},{"v":0.33575790383594944,"d":"33.58%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D06'!$C$39+'D06'!$C$40)","v":1.9615312500000002},null,3.8805687499999992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC30*Bilans!F30+AD30","v":4.039675},3.887234433962264,165.8556597852594,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":13.061582305507246},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ30*Bilans!F30+AK30","v":5.282925},{"v":0.3712964408921195,"d":"37.13%"},1.9615312500000002,null,3.3213937499999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU30*Bilans!F30+AV30","v":3.130425},3.012295754716981,128.52486989257073,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":16.855394235606983},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB30*Bilans!F30+BC30","v":5.842099999999999},{"v":0.33575790383594944,"d":"33.58%"},1.9615312500000002,null,3.8805687499999992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W30<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W30<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W30<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W30<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W30<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM30*Bilans!F30+BN30","v":3.6745972222222223},3.535933176100629,150.8667768413915,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":14.359273767722081},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F30<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F30<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F30<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F30<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F30*BT30+BU30","v":2.833705},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.9884451956090192}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R31*Bilans!F31+S31","v":5.6806},{"v":0.3682159454987149,"d":"36.82%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D06'!$C$39+'D06'!$C$40)","v":2.0916875},null,3.5889125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC31*Bilans!F31+AD31","v":3.84205},3.6970669811320755,169.2905455995283,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":14.738898504704517},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ31*Bilans!F31+AK31","v":5.361549999999999},{"v":0.39012738853503187,"d":"39.01%"},2.0916875,null,3.2698624999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU31*Bilans!F31+AV31","v":2.99655},2.883472641509434,132.03565399103772,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":18.897593899651262},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB31*Bilans!F31+BC31","v":5.6806},{"v":0.3682159454987149,"d":"36.82%"},2.0916875,null,3.5889125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W31<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W31<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W31<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W31<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W31<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM31*Bilans!F31+BN31","v":3.57425},3.439372641509434,157.49059294103773,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":15.8432076659439},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F31<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F31<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F31<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F31<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F31*BT31+BU31","v":2.70663},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.128751285925027}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R37*Bilans!F37+S37","v":5.537337962962963},{"v":0.45120771028330403,"d":"45.12%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D06'!$C$39+'D06'!$C$40)","v":2.4984895833333334},null,3.0388483796296293,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC37*Bilans!F37+AD37","v":3.4437268518518516},3.4437268518518516,191.31194059606477,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":19.19692395593168},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ37*Bilans!F37+AK37","v":5.424675925925926},{"v":0.46057858892406955,"d":"46.06%"},2.4984895833333334,null,2.9261863425925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU37*Bilans!F37+AV37","v":2.7122916666666663},2.7122916666666663,150.6779731770833,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":24.373839772639986},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB37*Bilans!F37+BC37","v":5.537337962962963},{"v":0.45120771028330403,"d":"45.12%"},2.4984895833333334,null,3.0388483796296293,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W37<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W37<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W37<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W37<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W37<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM37*Bilans!F37+BN37","v":3.4437268518518516},3.4437268518518516,191.31194059606477,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":19.19692395593168},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F37<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F37<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F37<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F37<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F37*BT37+BU37","v":2.4730138888888886},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.4243123870315375}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R44*Bilans!F44+S44","v":5.536462962962963},{"v":0.4687032769283772,"d":"46.87%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D06'!$C$39+'D06'!$C$40)","v":2.5949583333333335},null,2.9415046296296294,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC44*Bilans!F44+AD44","v":3.3693518518518517},3.3693518518518517,194.9810223148148,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":20.438384896534668},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ44*Bilans!F44+AK44","v":5.4229259259259255},{"v":0.4785162786250419,"d":"47.85%"},2.5949583333333335,null,2.827967592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU44*Bilans!F44+AV44","v":2.6571666666666665},2.6571666666666665,153.76757783333332,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":25.9163683121119},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB44*Bilans!F44+BC44","v":5.536462962962963},{"v":0.4687032769283772,"d":"46.87%"},2.5949583333333335,null,2.9415046296296294,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W44<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W44<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W44<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W44<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W44<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM44*Bilans!F44+BN44","v":3.3693518518518517},3.3693518518518517,194.9810223148148,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":20.438384896534668},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F44<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F44<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F44<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F44<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F44*BT44+BU44","v":2.4325888888888887},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.4812179450886482}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R61*Bilans!F61+S61","v":5.535291666666667},{"v":0.4921319262008175,"d":"49.21%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D06'!$C$39+'D06'!$C$40)","v":2.72409375},null,2.8111979166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC61*Bilans!F61+AD61","v":3.2697916666666664},3.2697916666666664,199.35347578124998,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":22.188636126154822},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ61*Bilans!F61+AK61","v":5.420583333333333},{"v":0.5025462357987303,"d":"50.25%"},2.72409375,null,2.696489583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU61*Bilans!F61+AV61","v":2.5833749999999998},2.534632075471698,154.53208203537736,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":28.624358620766664},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB61*Bilans!F61+BC61","v":5.535291666666667},{"v":0.4921319262008175,"d":"49.21%"},2.72409375,null,2.8111979166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W61<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W61<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W61<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W61<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W61<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM61*Bilans!F61+BN61","v":3.2697916666666664},3.2697916666666664,199.35347578124998,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":22.188636126154822},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F61<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F61<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F61<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F61<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F61*BT61+BU61","v":2.378475},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.5604208970131097}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R71*Bilans!F71+S71","v":5.776233333333333},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":{"v":0.34877652391697017,"d":"34.88%"}},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D06'!$C$39+'D06'!$C$40)","v":2.0146145833333335},null,3.7616187499999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC71*Bilans!F71+AD71","v":3.959075},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.8096759433962264},167.4000182097877,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":13.725443653715406},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ71*Bilans!F71+AK71","v":5.314991666666666},{"v":0.3790437896578704,"d":"37.90%"},2.0146145833333335,null,3.3003770833333324,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU71*Bilans!F71+AV71","v":3.075825},2.959756132075472,130.05390426049527,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":17.666824618869185},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB71*Bilans!F71+BC71","v":5.776233333333333},{"v":0.34877652391697017,"d":"34.88%"},2.0146145833333335,null,3.7616187499999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W71<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W71<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W71<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W71<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W71<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM71*Bilans!F71+BN71","v":3.6336712962962965},3.4965516247379456,153.64110080470385,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":14.954589009941733},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F71<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F71<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F71<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F71<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F71*BT71+BU71","v":2.7818783333333332},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":3.0441202232148625}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R77*Bilans!F77+S77","v":5.5931999999999995},{"v":0.3865631481084174,"d":"38.66%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D06'!$C$39+'D06'!$C$40)","v":2.162125},null,3.4310749999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC77*Bilans!F77+AD77","v":3.7351},3.5941528301886794,170.65397053018867,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":15.720642017616662},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ77*Bilans!F77+AK77","v":5.4041},{"v":0.40008974667382174,"d":"40.01%"},2.162125,null,3.2419749999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU77*Bilans!F77+AV77","v":2.9241},2.9241,138.8391921,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":19.32300194931773},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB77*Bilans!F77+BC77","v":5.5931999999999995},{"v":0.3865631481084174,"d":"38.66%"},2.162125,null,3.4310749999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W77<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W77<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W77<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W77<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W77<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM77*Bilans!F77+BN77","v":3.5199444444444445},3.387116352201258,160.8236715188679,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":16.681561577676412},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F77<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F77<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F77<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F77<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F77*BT77+BU77","v":2.63786},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.210319005945447}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R94*Bilans!F94+S94","v":5.538166666666666},{"v":0.4346429323783443,"d":"43.46%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D06'!$C$39+'D06'!$C$40)","v":2.407125},null,3.131041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC94*Bilans!F94+AD94","v":3.514166666666666},3.514166666666666,187.51944749999996,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":18.06960113824994},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ94*Bilans!F94+AK94","v":5.426333333333333},{"v":0.44360065114564784,"d":"44.36%"},2.407125,null,3.019208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU94*Bilans!F94+AV94","v":2.7645},2.7645,147.5164845,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":22.969647314161694},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB94*Bilans!F94+BC94","v":5.538166666666666},{"v":0.4346429323783443,"d":"43.46%"},2.407125,null,3.131041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W94<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W94<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W94<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W94<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W94<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM94*Bilans!F94+BN94","v":3.514166666666666},3.514166666666666,187.51944749999996,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":18.06960113824994},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F94<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F94<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F94<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F94<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F94*BT94+BU94","v":2.5113},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.3721069139582114}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"R104*Bilans!F104+S104","v":6.9396875},{"v":0.1652677083802405,"d":"16.53%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D06'!$C$39+'D06'!$C$40)","v":1.1469062500000002},null,5.792781249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AC104*Bilans!F104+AD104","v":5.0784125},4.88677429245283,112.96145285076649,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.629018418649528},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":6.9396875},{"v":0.1652677083802405,"d":"16.53%"},1.1469062500000002,null,5.792781249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AU104*Bilans!F104+AV104","v":5.0784125},4.88677429245283,112.96145285076649,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.629018418649528},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"BB104*Bilans!F104+BC104","v":6.9396875},{"v":0.1652677083802405,"d":"16.53%"},1.1469062500000002,null,5.792781249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W104<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W104<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W104<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W104<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W104<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"BM104*Bilans!F104+BN104","v":4.774652777777778},4.594477201257861,106.2047863649764,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":5.987132223111046},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F104<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F104<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F104<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F104<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F104*BT104+BU104","v":3.4752549999999998},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.4367627966935537}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F116<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F116<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F116<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F116<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F116<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F116<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F116<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F116<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F116<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F116<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F116<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F116<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F116<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F116<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F116<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F116*BT116+BU116","v":3.442425},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.4600019152264045}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F119<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F119<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F119<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F119<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F119<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F119<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F119<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F119<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F119<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F119<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F119<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F119<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F119<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F119<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F119<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F119*BT119+BU119","v":3.70071},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.2883101061751003}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F136<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F136<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F136<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F136<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F136<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F136<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F136<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F136<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F136<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F136<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F136<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F136<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F136<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F136<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F136<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F136*BT136+BU136","v":3.84342},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":2.2033428803053674}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F142<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F142<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F142<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F142<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F142<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F142<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F142<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F142<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F142<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F142<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F142<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F142<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F142<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F142<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F142<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F142*BT142+BU142","v":3.7147799999999997},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.2796429648655523}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F152<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F152<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F152<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F152<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F152<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F152<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F152<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F152<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F152<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F152<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F152<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F152<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F152<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F152<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F152<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F152*BT152+BU152","v":3.951625},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.143010051060831}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F169<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F169<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F169<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F169<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F169<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F169<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F169<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F169<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F169<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F169<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F169<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F169<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F169<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F169<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F169<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F169*BT169+BU169","v":4.0842849999999995},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":2.0734038131578125}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F175<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F175<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F175<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F175<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F175<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F175<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F175<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F175<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F175<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F175<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F175<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F175<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F175<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F175<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F175<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F175*BT175+BU175","v":3.8286800000000003},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.2118255098423623}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F185<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F185<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F185<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F185<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F185<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F185<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F185<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F185<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F185<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F185<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F185<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F185<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F185<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F185<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F185<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F185*BT185+BU185","v":4.21929},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":2.00706092565888}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F201<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F201<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F201<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F201<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F201<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F201<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F201<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F201<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F201<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F201<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F201<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F201<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F201<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F201<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F201<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F201*BT201+BU201","v":4.131855},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":2.0495327384487734}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F211<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F211<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F211<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F211<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F211<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F211<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F211<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11400000000000006},{"$f":"IF(Bilans!F211<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F211<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F211<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F211<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F211<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F211<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F211<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F211<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":1.9479999999999986},{"$f":"Bilans!F211*BT211+BU211","v":4.427975},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.912470619870992}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F217<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F217<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F217<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F217<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F217<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F217<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F217<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F217<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F217<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F217<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F217<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F217<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F217<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F217<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F217<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F217*BT217+BU217","v":3.956314999999999},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":2.1404696271715618}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F234<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F234<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F234<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F234<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F234<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F234<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F234<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11400000000000006},{"$f":"IF(Bilans!F234<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F234<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F234<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F234<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F234<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F234<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F234<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F234<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":1.9479999999999986},{"$f":"Bilans!F234*BT234+BU234","v":4.734825000000001},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.788529057150635}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F244<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F244<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F244<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F244<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F244<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F244<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F244<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F244<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F244<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F244<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F244<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F244<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F244<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F244<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F244<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F244*BT244+BU244","v":3.74024},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.264125321643332}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"R250*Bilans!F250+S250","v":7.1120833333333335},{"v":0.13750659089577597,"d":"13.75%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D06'!$C$39+'D06'!$C$40)","v":0.9779583333333333},null,6.134125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AC250*Bilans!F250+AD250","v":5.24805},5.050010377358491,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":7.1120833333333335},{"v":0.13750659089577597,"d":"13.75%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":6.134125},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AU250*Bilans!F250+AV250","v":5.24805},5.050010377358491,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"BB250*Bilans!F250+BC250","v":7.1120833333333335},{"v":0.13750659089577597,"d":"13.75%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":6.134125},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W250<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W250<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W250<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W250<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W250<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"BM250*Bilans!F250+BN250","v":4.904907407407407},4.719816561844864,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F250<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F250<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F250<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F250<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F250*BT250+BU250","v":3.58614},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.361417036987752}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D06'!$C$39+'D06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W260<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W260<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W260<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W260<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W260<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.7877546296296303},1.720292190775682,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F260<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F260<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F260<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F260<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F260*BT260+BU260","v":4.141905},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":2.0445597117807517}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"R277*Bilans!F277+S277","v":7.421979166666667},{"v":0.09084644426043145,"d":"9.08%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D06'!$C$39+'D06'!$C$40)","v":0.6742604166666668},null,6.74771875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AC277*Bilans!F277+AD277","v":5.5529875},5.343440801886793,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"AJ277*Bilans!F277+AK277","v":7.421979166666667},{"v":0.09084644426043145,"d":"9.08%"},0.6742604166666668,null,6.74771875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AU277*Bilans!F277+AV277","v":5.5529875},5.343440801886793,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"BB277*Bilans!F277+BC277","v":7.421979166666667},{"v":0.09084644426043145,"d":"9.08%"},0.6742604166666668,null,6.74771875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W277<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W277<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W277<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W277<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W277<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"BM277*Bilans!F277+BN277","v":5.139050925925925},4.945124475890985,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F277<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F277<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F277<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F277<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F277*BT277+BU277","v":3.785465},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.237075786732477}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"R286*Bilans!F286+S286","v":7.150625},{"v":0.13148326195262652,"d":"13.15%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D06'!$C$39+'D06'!$C$40)","v":0.9401875},null,6.210437499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AC286*Bilans!F286+AD286","v":5.2859750000000005},5.086504245283019,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":7.150625},{"v":0.13148326195262652,"d":"13.15%"},0.9401875,null,6.210437499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AU286*Bilans!F286+AV286","v":5.2859750000000005},5.086504245283019,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"BB286*Bilans!F286+BC286","v":7.150625},{"v":0.13148326195262652,"d":"13.15%"},0.9401875,null,6.210437499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W286<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W286<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W286<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W286<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W286<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"BM286*Bilans!F286+BN286","v":4.934027777777778},4.747838050314465,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F286<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F286<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F286<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F286<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F286*BT286+BU286","v":3.6109299999999998},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.345205277594209}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.993333333333332},{"$f":"R292*Bilans!F292+S292","v":6.668666666666668},{"v":0.20252361791462556,"d":"20.25%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D06'!$C$39+'D06'!$C$40)","v":1.3505624999999999},null,5.318104166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AC292*Bilans!F292+AD292","v":4.863333333333333},4.679811320754717,131.05109632075468,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.120835161069223},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.5300000000000002},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$6,0))))))","v":1.3499999999999979},{"$f":"AJ292*Bilans!F292+AK292","v":6.106750000000001},{"v":0.2211589634420927,"d":"22.12%"},1.3505624999999999,null,4.756187500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AU292*Bilans!F292+AV292","v":4.863333333333333},4.679811320754717,131.05109632075468,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":7.120835161069223},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.993333333333332},{"$f":"BB292*Bilans!F292+BC292","v":6.668666666666668},{"v":0.20252361791462556,"d":"20.25%"},1.3505624999999999,null,5.318104166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W292<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W292<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W292<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W292<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W292<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"BM292*Bilans!F292+BN292","v":4.514305555555555},4.343954402515722,121.64592711084899,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.671389225609943},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F292<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F292<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F292<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F292<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.6573333333333333},{"$f":"Bilans!F292*BT292+BU292","v":3.345416666666667},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.5313355365868495}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.993333333333332},{"$f":"R309*Bilans!F309+S309","v":6.384},{"v":0.2408168859649123,"d":"24.08%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D06'!$C$39+'D06'!$C$40)","v":1.5373750000000002},null,4.846625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AC309*Bilans!F309+AD309","v":4.66},4.4841509433962266,145.67661169811322,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.621371244635194},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.5300000000000002},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$6,0))))))","v":1.3499999999999979},{"$f":"AJ309*Bilans!F309+AK309","v":5.298499999999999},{"v":0.29015287345475144,"d":"29.02%"},1.5373750000000002,null,3.761124999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AU309*Bilans!F309+AV309","v":4.66},4.4841509433962266,145.67661169811322,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":8.621371244635194},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.993333333333332},{"$f":"BB309*Bilans!F309+BC309","v":6.384},{"v":0.2408168859649123,"d":"24.08%"},1.5373750000000002,null,4.846625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W309<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W309<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W309<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W309<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W309<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"BM309*Bilans!F309+BN309","v":4.370277777777777},4.205361635220125,136.6195834433962,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":9.192914510900655},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F309<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F309<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F309<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F309<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.6573333333333333},{"$f":"Bilans!F309*BT309+BU309","v":3.2285},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.623005139545689}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.993333333333332},{"$f":"R315*Bilans!F315+S315","v":6.850666666666667},{"v":0.1797087874659401,"d":"17.97%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D06'!$C$39+'D06'!$C$40)","v":1.2311250000000005},null,5.619541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AC315*Bilans!F315+AD315","v":4.993333333333333},4.804905660377359,120.7809135849057,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.225518691588786},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.5300000000000002},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$6,0))))))","v":1.3499999999999979},{"$f":"AJ315*Bilans!F315+AK315","v":6.623499999999999},{"v":0.18587227296746442,"d":"18.59%"},1.2311250000000005,null,5.392374999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AU315*Bilans!F315+AV315","v":4.993333333333333},4.804905660377359,120.7809135849057,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":6.225518691588786},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.993333333333332},{"$f":"BB315*Bilans!F315+BC315","v":6.850666666666667},{"v":0.1797087874659401,"d":"17.97%"},1.2311250000000005,null,5.619541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W315<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W315<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W315<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W315<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W315<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"BM315*Bilans!F315+BN315","v":4.606388888888888},4.4325628930817595,111.42133344339622,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.748472773322081},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F315<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F315<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F315<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F315<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.6573333333333333},{"$f":"Bilans!F315*BT315+BU315","v":3.4201666666666664},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.476011527612667}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R325*Bilans!F325+S325","v":5.972566666666666},{"v":0.3108187016190695,"d":"31.08%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D06'!$C$39+'D06'!$C$40)","v":1.856385416666667},null,4.1161812499999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC325*Bilans!F325+AD325","v":4.199325},4.040859905660377,162.21324940790097,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.821856885729655},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":5.219408333333333},{"v":0.3556697039415388,"d":"35.57%"},1.856385416666667,null,3.363022916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU325*Bilans!F325+AV325","v":3.238575},3.1163646226415094,125.1010041378538,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.32890829042609},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB325*Bilans!F325+BC325","v":5.972566666666666},{"v":0.3108187016190695,"d":"31.08%"},1.856385416666667,null,4.1161812499999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W325<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W325<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W325<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W325<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W325<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM325*Bilans!F325+BN325","v":3.755662037037037},3.61393894129979,145.07525440533283,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.218393635288944},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F325<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F325<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F325<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F325<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F325*BT325+BU325","v":2.9363616666666665},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.883967662824206}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R342*Bilans!F342+S342","v":5.539296296296296},{"v":0.41207099444373874,"d":"41.21%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D06'!$C$39+'D06'!$C$40)","v":2.2825833333333336},null,3.2567129629629625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC342*Bilans!F342+AD342","v":3.610185185185185},3.610185185185185,181.85224814814813,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":16.603768761220827},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ342*Bilans!F342+AK342","v":5.428592592592593},{"v":0.4204742379172011,"d":"42.05%"},2.2825833333333336,null,3.1460092592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU342*Bilans!F342+AV342","v":2.8356666666666666},2.8356666666666666,142.83820133333333,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":21.138831550487833},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB342*Bilans!F342+BC342","v":5.539296296296296},{"v":0.41207099444373874,"d":"41.21%"},2.2825833333333336,null,3.2567129629629625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W342<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W342<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W342<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W342<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W342<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM342*Bilans!F342+BN342","v":3.610185185185185},3.610185185185185,181.85224814814813,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":16.603768761220827},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F342<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F342<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F342<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F342<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F342*BT342+BU342","v":2.5634888888888887},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.3034557433536462}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R352*Bilans!F352+S352","v":5.53736574074074},{"v":0.4506523860205624,"d":"45.07%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D06'!$C$39+'D06'!$C$40)","v":2.4954270833333334},null,3.0419386574074068,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC352*Bilans!F352+AD352","v":3.4460879629629626},3.4460879629629626,191.1898217071759,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":19.15839009612349},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ352*Bilans!F352+AK352","v":5.424731481481482},{"v":0.46000932799199823,"d":"46.00%"},2.4954270833333334,null,2.9293043981481484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU352*Bilans!F352+AV352","v":2.7140416666666662},2.7140416666666662,150.5757101770833,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":24.325896802124756},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB352*Bilans!F352+BC352","v":5.53736574074074},{"v":0.4506523860205624,"d":"45.07%"},2.4954270833333334,null,3.0419386574074068,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W352<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W352<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W352<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W352<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W352<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM352*Bilans!F352+BN352","v":3.4460879629629626},3.4460879629629626,191.1898217071759,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":19.15839009612349},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F352<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F352<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F352<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F352<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F352*BT352+BU352","v":2.474297222222222},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.422536313328445}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R358*Bilans!F358+S358","v":5.539532407407407},{"v":0.4073542525567492,"d":"40.74%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D06'!$C$39+'D06'!$C$40)","v":2.2565520833333337},null,3.282980324074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC358*Bilans!F358+AD358","v":3.630254629629629},3.630254629629629,180.59518462384256,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":16.30718325288375},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ358*Bilans!F358+AK358","v":5.429064814814815},{"v":0.41564287042137743,"d":"41.56%"},2.2565520833333337,null,3.1725127314814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU358*Bilans!F358+AV358","v":2.8505416666666665},2.8505416666666665,141.80660892708332,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":20.767711692222235},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB358*Bilans!F358+BC358","v":5.539532407407407},{"v":0.4073542525567492,"d":"40.74%"},2.2565520833333337,null,3.282980324074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W358<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W358<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W358<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W358<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W358<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM358*Bilans!F358+BN358","v":3.630254629629629},3.630254629629629,180.59518462384256,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":16.30718325288375},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F358<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F358<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F358<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F358<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F358*BT358+BU358","v":2.5743972222222222},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.2894582156646943}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R369*Bilans!F369+S369","v":5.550766666666666},{"v":0.3956792004708059,"d":"39.57%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D06'!$C$39+'D06'!$C$40)","v":2.196322916666667},null,3.3544437499999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC369*Bilans!F369+AD369","v":3.683175},3.5441872641509433,171.19044718620282,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":16.21784578975114},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ369*Bilans!F369+AK369","v":5.424758333333333},{"v":0.40487018622949417,"d":"40.49%"},2.196322916666667,null,3.2284354166666662,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU369*Bilans!F369+AV369","v":2.888925},2.888925,139.54013311875,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":19.896356776309524},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB369*Bilans!F369+BC369","v":5.550766666666666},{"v":0.3956792004708059,"d":"39.57%"},2.196322916666667,null,3.3544437499999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W369<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W369<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W369<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W369<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W369<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM369*Bilans!F369+BN369","v":3.4935787037037036},3.3617455450733753,162.3781928817479,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":17.0979872596947},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F369<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F369<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F369<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F369<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F369*BT369+BU369","v":2.604471666666667},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.2514740710777255}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R370*Bilans!F370+S370","v":5.538666666666666},{"v":0.42465093885411664,"d":"42.47%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D06'!$C$39+'D06'!$C$40)","v":2.3520000000000003},null,3.1866666666666656,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC370*Bilans!F370+AD370","v":3.556666666666666},3.556666666666666,185.08181999999996,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":17.41102717900656},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ370*Bilans!F370+AK370","v":5.427333333333333},{"v":0.4333619948409287,"d":"43.34%"},2.3520000000000003,null,3.075333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU370*Bilans!F370+AV370","v":2.796},2.796,145.498248,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":22.147789699570815},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB370*Bilans!F370+BC370","v":5.538666666666666},{"v":0.42465093885411664,"d":"42.47%"},2.3520000000000003,null,3.1866666666666656,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W370<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W370<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W370<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W370<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W370<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM370*Bilans!F370+BN370","v":3.556666666666666},3.556666666666666,185.08181999999996,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":17.41102717900656},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F370<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F370<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F370<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F370<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F370*BT370+BU370","v":2.5343999999999998},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.34137156448203}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R371*Bilans!F371+S371","v":5.626766666666667},{"v":0.3794493433173581,"d":"37.94%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D06'!$C$39+'D06'!$C$40)","v":2.1350729166666667},null,3.49169375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC371*Bilans!F371+AD371","v":3.776175},3.633677830188679,170.1714917239387,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":15.337018058396835},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ371*Bilans!F371+AK371","v":5.387758333333332},{"v":0.396282235499922,"d":"39.63%"},2.1350729166666667,null,3.2526854166666657,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU371*Bilans!F371+AV371","v":2.951925},2.8405316037735853,133.02706593502361,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":19.619490389039914},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB371*Bilans!F371+BC371","v":5.626766666666667},{"v":0.3794493433173581,"d":"37.94%"},2.1350729166666667,null,3.49169375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W371<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W371<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W371<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W371<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W371<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM371*Bilans!F371+BN371","v":3.540800925925926},3.4071857966457024,159.56447343206239,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.356543442645453},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F371<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F371<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F371<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F371<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F371*BT371+BU371","v":2.664271666666667},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":3.1784942200050623}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.8281980537764833},{"$f":"SUM(AF7:AF372)/229","v":3.7100719872245573},{"$f":"SUM(AG7:AG372)/Z373","v":3.517047162537041},{"$f":"SUM(AH7:AH372)","v":3351.382353505838},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.321055106986899},{"$f":"SUM(AX7:AX372)/229","v":3.219012079000852},{"$f":"SUM(AY7:AY372)/AR373","v":2.8944131988248136},{"$f":"SUM(AZ7:AZ372)","v":4172.9293338637835},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9508.55192},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.6631155547468857},{"$f":"SUM(BP7:BP372)/229","v":3.5550465510270084},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.3143102092687435},{"$f":"SUM(BR7:BR372)","v":3712.9233318557167},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1190.8053823012144},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":997.7976331881288},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.262480499455382}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D04","index":26,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5059.173375607347},null,null,"COP",{"$f":"K13","v":3.275502334347788},{"$f":"L13","v":2.665401930382532},{"$f":"M13","v":3.0577504152438064},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9964334715854749},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9969247717759785},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9964334715854749},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.0577504152438064},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.003566528414525094},{"$f":"1-L3","v":3.075228224021509E-3},{"$f":"1-M3","v":0.003566528414525094}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9969247717759785},null,null,"COP-Inst",{"$f":"K14","v":3.279081628416312},{"$f":"L14","v":2.668486644807416},{"$f":"M14","v":3.0613297093123304}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.075228224021509E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.0613297093123304},{"$nulls":10},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R7*Bilans!F7+S7","v":4.087166666666667},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.5287536190515028,"d":"52.88%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D04'!$C$39+'D04'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":1.9260624999999996},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC7*Bilans!F7+AD7","v":3.6409499999999997},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.5722528301886793},{"$f":"AF7*Z7","v":169.5266164358491},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":15.808857235062279},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ7*Bilans!F7+AK7","v":4.046616666666667},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.5340521093753218,"d":"53.41%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":1.8855125},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU7*Bilans!F7+AV7","v":2.6080833333333335},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.5588742138364786},{"$f":"AX7*AR7","v":121.43521412893087},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":22.069562737642585},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB7*Bilans!F7+BC7","v":4.087166666666667},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.5287536190515028,"d":"52.88%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":1.9260624999999996},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W7<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W7<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W7<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W7<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W7<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM7*Bilans!F7+BN7","v":3.3469444444444445},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.283794549266248},{"$f":"BP7*BJ7","v":155.8373960272537},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":17.19755427836335},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F7<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F7<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F7<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F7<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F7*BT7+BU7","v":2.4137633333333333},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY7","v":3.508368851277848}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R8*Bilans!F8+S8","v":3.987777777777778},{"v":0.6379283923098357,"d":"63.79%"},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D04'!$C$39+'D04'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":1.443861111111111},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC8*Bilans!F8+AD8","v":3.367111111111111},2.9223983228511528,{"$f":"AF8*Z8","v":165.5363305995807},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":23.065425227262295},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ8*Bilans!F8+AK8","v":3.9254444444444445},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.6480582524271845,"d":"64.81%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":1.3815277777777775},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU8*Bilans!F8+AV8","v":2.4846666666666666},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.1565031446540877},{"$f":"AX8*AR8","v":122.15296412578616},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":31.257250965341054},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB8*Bilans!F8+BC8","v":3.987777777777778},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.6379283923098357,"d":"63.79%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":1.443861111111111},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W8<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W8<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W8<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W8<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W8<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM8*Bilans!F8+BN8","v":3.367111111111111},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.9223983228511528},{"$f":"BP8*BJ8","v":165.5363305995807},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":23.065425227262295},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F8<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F8<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F8<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F8<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F8*BT8+BU8","v":2.3080444444444446},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY8","v":3.6690680343729802}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9469.561595707533},null,{"$f":"F9/F11","v":2877.896503367082},{"$nulls":9},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R9*Bilans!F9+S9","v":3.961388888888889},{"v":0.6666590701914312,"d":"66.67%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D04'!$C$39+'D04'!$C$40)","v":2.6408958333333334},null,1.3204930555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC9*Bilans!F9+AD9","v":3.3090555555555556},2.8720104821802934,169.3667661498952,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":24.434480805489844},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ9*Bilans!F9+AK9","v":3.906972222222222},{"v":0.6759443587318967,"d":"67.59%"},2.6408958333333334,null,1.2660763888888886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU9*Bilans!F9+AV9","v":2.4688333333333334},2.142761006289308,126.36183068238994,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":32.75030896773986},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB9*Bilans!F9+BC9","v":3.961388888888889},{"v":0.6666590701914312,"d":"66.67%"},2.6408958333333334,null,1.3204930555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W9<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W9<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W9<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W9<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W9<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM9*Bilans!F9+BN9","v":3.3090555555555556},2.8720104821802934,169.3667661498952,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":24.434480805489844},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F9<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F9<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F9<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F9<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F9*BT9+BU9","v":2.2943222222222226},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY9","v":3.6910125400001594}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":38.99032429246524},{"$nulls":11},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R10*Bilans!F10+S10","v":3.792638888888889},{"v":0.8598372212253269,"d":"85.98%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D04'!$C$39+'D04'!$C$40)","v":3.2610520833333334},null,0.5315868055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC10*Bilans!F10+AD10","v":2.937805555555556},2.1617814465408807,159.65890917963839,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":40.655241833364485},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ10*Bilans!F10+AK10","v":3.788847222222222},{"v":0.860697698288471,"d":"86.07%"},3.2610520833333334,null,0.5277951388888886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU10*Bilans!F10+AV10","v":2.367583333333333},1.7421839622641508,128.66943207900943,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":50.446881272963076},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB10*Bilans!F10+BC10","v":3.792638888888889},{"v":0.8598372212253269,"d":"85.98%"},3.2610520833333334,null,0.5315868055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W10<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W10<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W10<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W10<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W10<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM10*Bilans!F10+BN10","v":2.937805555555556},2.1617814465408807,159.65890917963839,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":40.655241833364485},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F10<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F10<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F10<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F10<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F10*BT10+BU10","v":2.2065722222222224},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY10","v":3.837795113950461}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.2904454988663887},{"$nulls":11},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R11*Bilans!F11+S11","v":3.8155555555555556},{"v":0.8326004659289459,"d":"83.26%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D04'!$C$39+'D04'!$C$40)","v":3.1768333333333336},null,0.638722222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC11*Bilans!F11+AD11","v":2.9882222222222223},2.1988805031446543,157.9543820628931,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":38.87544588155207},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ11*Bilans!F11+AK11","v":3.8048888888888888},{"v":0.8349345870809486,"d":"83.49%"},3.1768333333333336,null,0.6280555555555551,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU11*Bilans!F11+AV11","v":2.381333333333333},1.7523018867924527,125.87485373584906,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":48.78295266603498},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB11*Bilans!F11+BC11","v":3.8155555555555556},{"v":0.8326004659289459,"d":"83.26%"},3.1768333333333336,null,0.638722222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W11<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W11<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W11<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W11<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W11<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM11*Bilans!F11+BN11","v":2.9882222222222223},2.1988805031446543,157.9543820628931,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":38.87544588155207},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F11<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F11<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F11<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F11<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F11*BT11+BU11","v":2.2184888888888894},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY11","v":3.817180304772482}]
[null,6,{"$nulls":7},"Z CWU","COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R12*Bilans!F12+S12","v":3.7840277777777778},{"v":0.8701569095246836,"d":"87.02%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D04'!$C$39+'D04'!$C$40)","v":3.2926979166666674},null,0.4913298611111103,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC12*Bilans!F12+AD12","v":2.918861111111111},2.147841194968554,160.2606338022799,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":41.339905719286655},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ12*Bilans!F12+AK12","v":3.7828194444444443},{"v":0.8704348608291144,"d":"87.04%"},3.2926979166666674,null,0.49012152777777684,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU12*Bilans!F12+AV12","v":2.3624166666666664},1.738382075471698,129.7089439658019,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":51.077121510187574},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB12*Bilans!F12+BC12","v":3.7840277777777778},{"v":0.8701569095246836,"d":"87.02%"},3.2926979166666674,null,0.4913298611111103,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W12<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W12<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W12<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W12<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W12<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM12*Bilans!F12+BN12","v":2.918861111111111},2.147841194968554,160.2606338022799,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":41.339905719286655},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F12<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F12<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F12<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F12<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F12*BT12+BU12","v":2.2020944444444446},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY12","v":3.845598954389851}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9475.50927275811},null,{"$f":"F13/F15","v":3770.0512209566496},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.275502334347788},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.665401930382532},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.0577504152438064},{"$nulls":4},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R13*Bilans!F13+S13","v":3.7952777777777778},{"v":0.8566841103710753,"d":"85.67%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D04'!$C$39+'D04'!$C$40)","v":3.251354166666667},null,0.5439236111111105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC13*Bilans!F13+AD13","v":2.943611111111111},2.166053459119497,159.47027079402517,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":40.447189625510845},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ13*Bilans!F13+AK13","v":3.790694444444444},{"v":0.8577199281867147,"d":"85.77%"},3.251354166666667,null,0.5393402777777769,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU13*Bilans!F13+AV13","v":2.3691666666666666},1.7433490566037737,128.34971591981133,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":50.25429340620687},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB13*Bilans!F13+BC13","v":3.7952777777777778},{"v":0.8566841103710753,"d":"85.67%"},3.251354166666667,null,0.5439236111111105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W13<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W13<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W13<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W13<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W13<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM13*Bilans!F13+BN13","v":2.943611111111111},2.166053459119497,159.47027079402517,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":40.447189625510845},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F13<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F13<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F13<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F13<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F13*BT13+BU13","v":2.2079444444444447},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY13","v":3.835409950794318}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":33.042647241888126},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.279081628416312},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.668486644807416},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.0613297093123304},{"$nulls":4},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R14*Bilans!F14+S14","v":3.8913888888888892},{"v":0.7447587265329431,"d":"74.48%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D04'!$C$39+'D04'!$C$40)","v":2.8981458333333334},null,0.9932430555555558,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC14*Bilans!F14+AD14","v":3.1550555555555557},2.738350104821803,178.39118675366876,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":28.310165622538168},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ14*Bilans!F14+AK14","v":3.857972222222222},{"v":0.7512096164507838,"d":"75.12%"},2.8981458333333334,null,0.9598263888888887,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU14*Bilans!F14+AV14","v":2.426833333333333},2.1063081761006286,137.2164992861635,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":36.80522436347241},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB14*Bilans!F14+BC14","v":3.8913888888888892},{"v":0.7447587265329431,"d":"74.48%"},2.8981458333333334,null,0.9932430555555558,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W14<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W14<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W14<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W14<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W14<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM14*Bilans!F14+BN14","v":3.1550555555555557},2.738350104821803,178.39118675366876,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":28.310165622538168},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F14<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F14<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F14<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F14<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F14*BT14+BU14","v":2.2579222222222226},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY14","v":3.7505154117703734}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.513363537366928},{"$nulls":3},"tylko CO",{"$f":"F11","v":3.2904454988663887},{"$f":"F15","v":2.513363537366928},{"$f":"F28","v":3.013061840266473},{"$nulls":4},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R15*Bilans!F15+S15","v":3.8131944444444446},{"v":0.8353915498087781,"d":"83.54%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D04'!$C$39+'D04'!$C$40)","v":3.185510416666667},null,0.6276840277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC15*Bilans!F15+AD15","v":2.983027777777778},2.195058176100629,158.13692988718554,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":39.05603889382739},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ15*Bilans!F15+AK15","v":3.803236111111111},{"v":0.8375789258416627,"d":"83.76%"},3.185510416666667,null,0.6177256944444443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU15*Bilans!F15+AV15","v":2.3799166666666665},1.7512594339622642,126.16466995636793,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":48.95349931450949},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB15*Bilans!F15+BC15","v":3.8131944444444446},{"v":0.8353915498087781,"d":"83.54%"},3.185510416666667,null,0.6276840277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W15<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W15<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W15<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W15<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W15<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM15*Bilans!F15+BN15","v":2.983027777777778},2.195058176100629,158.13692988718554,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":39.05603889382739},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F15<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F15<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F15<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F15<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F15*BT15+BU15","v":2.2172611111111116},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY15","v":3.8192940157506277}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":3.2209357096120863},{"$f":"F19","v":3.2209357096120863},{"$f":"F19","v":3.2209357096120863},{"$nulls":4},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R16*Bilans!F16+S16","v":3.999444444444445},{"v":0.6253472704542298,"d":"62.53%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D04'!$C$39+'D04'!$C$40)","v":2.501041666666667},null,1.4984027777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC16*Bilans!F16+AD16","v":3.392777777777778},2.944675052410901,163.76810303983228,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":22.475094474622853},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ16*Bilans!F16+AK16","v":3.933611111111111},{"v":0.6358131487889275,"d":"63.58%"},2.501041666666667,null,1.432569444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU16*Bilans!F16+AV16","v":2.4916666666666667},2.162578616352201,120.27180974842769,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":30.603211138577873},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB16*Bilans!F16+BC16","v":3.999444444444445},{"v":0.6253472704542298,"d":"62.53%"},2.501041666666667,null,1.4984027777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W16<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W16<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W16<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W16<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W16<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM16*Bilans!F16+BN16","v":3.392777777777778},2.944675052410901,163.76810303983228,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":22.475094474622853},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F16<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F16<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F16<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F16<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F16*BT16+BU16","v":2.3141111111111115},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY16","v":3.6594492167479373}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":805.1249847100538},{"$nulls":9},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R17*Bilans!F17+S17","v":3.981388888888889},{"v":0.6448492988209028,"d":"64.48%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D04'!$C$39+'D04'!$C$40)","v":2.5673958333333333},null,1.4139930555555558,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC17*Bilans!F17+AD17","v":3.3530555555555557},2.9101991614255764,166.48521852725366,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":23.392531309318418},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ17*Bilans!F17+AK17","v":3.9209722222222223},{"v":0.6547855194644185,"d":"65.48%"},2.5673958333333333,null,1.353576388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU17*Bilans!F17+AV17","v":2.4808333333333334},2.1531761006289307,123.17782177672954,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":31.616979670225348},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB17*Bilans!F17+BC17","v":3.981388888888889},{"v":0.6448492988209028,"d":"64.48%"},2.5673958333333333,null,1.4139930555555558,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W17<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W17<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W17<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W17<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W17<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM17*Bilans!F17+BN17","v":3.3530555555555557},2.9101991614255764,166.48521852725366,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":23.392531309318418},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F17<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F17<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F17<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F17<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F17*BT17+BU17","v":2.3047222222222223},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY17","v":3.6743569404463923}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4732.97956405127},{"$nulls":5},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R18*Bilans!F18+S18","v":3.975416666666667},{"v":0.6513389581804843,"d":"65.13%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D04'!$C$39+'D04'!$C$40)","v":2.5893437500000003},null,1.3860729166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC18*Bilans!F18+AD18","v":3.339916666666667},2.8987955974842765,167.3597897240566,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":23.700794067586084},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ18*Bilans!F18+AK18","v":3.9167916666666667},{"v":0.6610879440017873,"d":"66.11%"},2.5893437500000003,null,1.3274479166666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU18*Bilans!F18+AV18","v":2.47725},2.150066037735849,124.13245013915095,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":31.954254564361783},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB18*Bilans!F18+BC18","v":3.975416666666667},{"v":0.6513389581804843,"d":"65.13%"},2.5893437500000003,null,1.3860729166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W18<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W18<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W18<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W18<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W18<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM18*Bilans!F18+BN18","v":3.339916666666667},2.8987955974842765,167.3597897240566,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":23.700794067586084},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F18<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F18<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F18<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F18<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F18*BT18+BU18","v":2.301616666666667},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY18","v":3.679314725022233}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.2209357096120863},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5059.173375607347},{"$nulls":5},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R19*Bilans!F19+S19","v":3.9595833333333337},{"v":0.6686388508891928,"d":"66.86%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D04'!$C$39+'D04'!$C$40)","v":2.64753125},null,1.3120520833333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC19*Bilans!F19+AD19","v":3.3050833333333336},2.868562893081761,169.62027529009436,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":24.52991101213217},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ19*Bilans!F19+AK19","v":3.905708333333333},{"v":0.6778619968635652,"d":"67.79%"},2.64753125,null,1.258177083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU19*Bilans!F19+AV19","v":2.46775},2.141820754716981,126.64746759198114,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":32.85316586135056},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB19*Bilans!F19+BC19","v":3.9595833333333337},{"v":0.6686388508891928,"d":"66.86%"},2.64753125,null,1.3120520833333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W19<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W19<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W19<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W19<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W19<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM19*Bilans!F19+BN19","v":3.3050833333333336},2.868562893081761,169.62027529009436,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":24.52991101213217},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F19<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F19<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F19<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F19<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F19*BT19+BU19","v":2.2933833333333333},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY19","v":3.6925236047280605}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":5909.514585146382},{"$nulls":5},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R20*Bilans!F20+S20","v":3.8573611111111115},{"v":0.783747704605192,"d":"78.37%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D04'!$C$39+'D04'!$C$40)","v":3.0231979166666667},null,0.8341631944444448,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC20*Bilans!F20+AD20","v":3.0801944444444445},2.6733763102725363,182.18190707206494,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":30.334162904186442},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ20*Bilans!F20+AK20","v":3.8341527777777777},{"v":0.7884917716864873,"d":"78.85%"},3.0231979166666667,null,0.810954861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU20*Bilans!F20+AV20","v":2.4064166666666664},2.088588050314465,142.33048771776728,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":38.82749041286055},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB20*Bilans!F20+BC20","v":3.8573611111111115},{"v":0.783747704605192,"d":"78.37%"},3.0231979166666667,null,0.8341631944444448,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W20<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W20<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W20<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W20<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W20<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM20*Bilans!F20+BN20","v":3.0801944444444445},2.6733763102725363,182.18190707206494,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":30.334162904186442},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F20<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F20<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F20<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F20<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F20*BT20+BU20","v":2.240227777777778},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY20","v":3.7801388666930835}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"R21*Bilans!F21+S21","v":3.7182499999999994},{"v":0.9109460095475024,"d":"91.09%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D04'!$C$39+'D04'!$C$40)","v":3.387125},null,0.3311249999999992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.07250000000000001},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4175000000000004},{"$f":"AC21*Bilans!F21+AD21","v":2.8628750000000003},2.1066438679245287,161.96088720990574,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":43.4285032192625},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.08374999999999999},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.37625},{"$f":"AJ21*Bilans!F21+AK21","v":3.7355624999999995},{"v":0.9067242215864413,"d":"90.67%"},3.387125,null,0.3484374999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.51675},{"$f":"AU21*Bilans!F21+AV21","v":2.1705875},1.5972247641509434,122.7962370926887,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":57.279596493505174},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"BB21*Bilans!F21+BC21","v":3.7182499999999994},{"v":0.9109460095475024,"d":"91.09%"},3.387125,null,0.3311249999999992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W21<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W21<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W21<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W21<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W21<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.71875},{"$f":"BM21*Bilans!F21+BN21","v":2.15775},1.5877783018867926,122.06998362735852,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":57.62038056023458},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F21<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F21<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F21<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F21<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.51675},{"$f":"Bilans!F21*BT21+BU21","v":2.1705875},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY21","v":3.9014193590552124}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R22*Bilans!F22+S22","v":4.032361111111111},{"v":0.5902429993455722,"d":"59.02%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D04'!$C$39+'D04'!$C$40)","v":2.3800729166666668},null,1.6522881944444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC22*Bilans!F22+AD22","v":3.4651944444444442},3.3998134171907757,179.21011489360586,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":18.4501249929858},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ22*Bilans!F22+AK22","v":3.956652777777778},{"v":0.6015369683269037,"d":"60.15%"},2.3800729166666668,null,1.576579861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU22*Bilans!F22+AV22","v":2.511416666666667},2.1797201257861634,114.89686234040879,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":28.777539720782336},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB22*Bilans!F22+BC22","v":4.032361111111111},{"v":0.5902429993455722,"d":"59.02%"},2.3800729166666668,null,1.6522881944444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W22<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W22<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W22<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W22<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W22<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM22*Bilans!F22+BN22","v":3.4651944444444442},3.3998134171907757,179.21011489360586,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":18.4501249929858},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F22<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F22<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F22<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F22<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F22*BT22+BU22","v":2.331227777777778},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY22","v":3.6325802968492664}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R23*Bilans!F23+S23","v":3.9293055555555556},{"v":0.7021093280548584,"d":"70.21%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D04'!$C$39+'D04'!$C$40)","v":2.7588020833333333},null,1.1705034722222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC23*Bilans!F23+AD23","v":3.238472222222222},2.8107494758909852,173.70783104690773,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":26.165080926213566},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ23*Bilans!F23+AK23","v":3.884513888888889},{"v":0.7102052308847453,"d":"71.02%"},2.7588020833333333,null,1.1257118055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU23*Bilans!F23+AV23","v":2.4495833333333334},2.126053459119497,131.39276134040878,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":34.59155139516481},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB23*Bilans!F23+BC23","v":3.9293055555555556},{"v":0.7021093280548584,"d":"70.21%"},2.7588020833333333,null,1.1705034722222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W23<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W23<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W23<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W23<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W23<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM23*Bilans!F23+BN23","v":3.238472222222222},2.8107494758909852,173.70783104690773,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":26.165080926213566},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F23<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F23<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F23<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F23<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F23*BT23+BU23","v":2.277638888888889},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY23","v":3.7180486047787933}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"R24*Bilans!F24+S24","v":3.7645625},{"v":0.8838759484003786,"d":"88.39%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D04'!$C$39+'D04'!$C$40)","v":3.32740625},null,0.4371562499999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.07250000000000001},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4175000000000004},{"$f":"AC24*Bilans!F24+AD24","v":2.8982187500000003},2.1326515330188682,160.9037597003243,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":42.09915267915719},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.08374999999999999},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.37625},{"$f":"AJ24*Bilans!F24+AK24","v":3.776390625},{"v":0.8811075390274279,"d":"88.11%"},3.32740625,null,0.44898437499999977,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.51675},{"$f":"AU24*Bilans!F24+AV24","v":2.192646875},1.6134571344339623,121.73171051448996,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":55.646239731988814},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"BB24*Bilans!F24+BC24","v":3.7645625},{"v":0.8838759484003786,"d":"88.39%"},3.32740625,null,0.4371562499999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W24<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W24<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W24<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W24<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W24<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.71875},{"$f":"BM24*Bilans!F24+BN24","v":2.1935000000000002},1.6140849056603777,121.77907444103774,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":55.624597061247364},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F24<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F24<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F24<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F24<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.51675},{"$f":"Bilans!F24*BT24+BU24","v":2.192646875},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY24","v":3.8621686827812876}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R25*Bilans!F25+S25","v":3.8376388888888893},{"v":0.8066619014874596,"d":"80.67%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D04'!$C$39+'D04'!$C$40)","v":3.0956770833333334},null,0.7419618055555559,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC25*Bilans!F25+AD25","v":3.0368055555555555},2.234630503144654,156.16994600039305,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":37.2162813418002},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ25*Bilans!F25+AK25","v":3.820347222222222},{"v":0.8103130169232727,"d":"81.03%"},3.0956770833333334,null,0.7246701388888885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU25*Bilans!F25+AV25","v":2.3945833333333333},1.7620518867924528,123.14319867334903,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":47.19760985664761},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB25*Bilans!F25+BC25","v":3.8376388888888893},{"v":0.8066619014874596,"d":"80.67%"},3.0956770833333334,null,0.7419618055555559,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W25<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W25<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W25<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W25<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W25<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM25*Bilans!F25+BN25","v":3.0368055555555555},2.234630503144654,156.16994600039305,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":37.2162813418002},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F25<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F25<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F25<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F25<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F25*BT25+BU25","v":2.2299722222222225},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY25","v":3.7975235783808614}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9469.561595707533},null,{"$f":"F26/F28","v":3142.83678786694},{"$nulls":9},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"R26*Bilans!F26+S26","v":3.743583333333333},{"v":0.8960554726977273,"d":"89.61%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D04'!$C$39+'D04'!$C$40)","v":3.3544583333333335},null,0.3891249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.07250000000000001},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4175000000000004},{"$f":"AC26*Bilans!F26+AD26","v":2.8822083333333337},2.1208702830188684,161.39186592688685,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":42.6972977673592},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.08374999999999999},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.37625},{"$f":"AJ26*Bilans!F26+AK26","v":3.757895833333333},{"v":0.8926427133979012,"d":"89.26%"},3.3544583333333335,null,0.40343749999999945,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.51675},{"$f":"AU26*Bilans!F26+AV26","v":2.1826541666666666},1.6061040094339623,122.21969680589623,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":56.38204591240288},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"BB26*Bilans!F26+BC26","v":3.743583333333333},{"v":0.8960554726977273,"d":"89.61%"},3.3544583333333335,null,0.3891249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W26<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W26<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W26<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W26<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W26<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.71875},{"$f":"BM26*Bilans!F26+BN26","v":2.177305555555556},1.602168238993711,121.92019648270444,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":56.520549962266145},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F26<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F26<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F26<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F26<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.51675},{"$f":"Bilans!F26*BT26+BU26","v":2.1826541666666666},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY26","v":3.8798506068215524}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":38.99032429246524},{"$nulls":11},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R27*Bilans!F27+S27","v":3.8481944444444447},{"v":0.7943687515790233,"d":"79.44%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D04'!$C$39+'D04'!$C$40)","v":3.056885416666667},null,0.7913090277777779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC27*Bilans!F27+AD27","v":3.060027777777778},2.6558731656184484,183.13639810351154,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":30.896335172275524},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ27*Bilans!F27+AK27","v":3.827736111111111},{"v":0.7986144624215794,"d":"79.86%"},3.056885416666667,null,0.770850694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU27*Bilans!F27+AV27","v":2.4009166666666664},2.0838144654088047,143.68994741588048,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":39.37814467753108},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB27*Bilans!F27+BC27","v":3.8481944444444447},{"v":0.7943687515790233,"d":"79.44%"},3.056885416666667,null,0.7913090277777779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W27<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W27<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W27<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W27<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W27<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM27*Bilans!F27+BN27","v":3.060027777777778},2.6558731656184484,183.13639810351154,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":30.896335172275524},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F27<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F27<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F27<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F27<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F27*BT27+BU27","v":2.2354611111111113},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY27","v":3.788199244859216}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.013061840266473},{"$nulls":11},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R28*Bilans!F28+S28","v":3.974305555555556},{"v":0.6525484885549536,"d":"65.25%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D04'!$C$39+'D04'!$C$40)","v":2.5934270833333333},null,1.3808784722222227,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC28*Bilans!F28+AD28","v":3.3374722222222224},2.896674004192872,167.5211751789832,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":23.758413062838283},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ28*Bilans!F28+AK28","v":3.9160138888888887},{"v":0.6622619727401375,"d":"66.23%"},2.5934270833333333,null,1.3225868055555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU28*Bilans!F28+AV28","v":2.476583333333333},2.1494874213836472,124.30969392531443,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":32.017111063483036},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB28*Bilans!F28+BC28","v":3.974305555555556},{"v":0.6525484885549536,"d":"65.25%"},2.5934270833333333,null,1.3808784722222227,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W28<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W28<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W28<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W28<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W28<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM28*Bilans!F28+BN28","v":3.3374722222222224},2.896674004192872,167.5211751789832,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":23.758413062838283},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F28<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F28<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F28<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F28<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F28*BT28+BU28","v":2.301038888888889},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY28","v":3.6802385800234823}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R29*Bilans!F29+S29","v":4.170416666666666},{"v":0.3959311619542413,"d":"39.59%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D04'!$C$39+'D04'!$C$40)","v":1.6511979166666668},null,2.5192187499999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC29*Bilans!F29+AD29","v":4.465125},4.296629716981132,151.32192784492923,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":9.754229538180155},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ29*Bilans!F29+AK29","v":4.704291666666667},{"v":0.35099820199640397,"d":"35.10%"},1.6511979166666668,null,3.0530937500000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU29*Bilans!F29+AV29","v":3.3989583333333337},3.2706957547169817,115.1898161114387,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":12.813882929819181},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB29*Bilans!F29+BC29","v":4.170416666666666},{"v":0.3959311619542413,"d":"39.59%"},1.6511979166666668,null,2.5192187499999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W29<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W29<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W29<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W29<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W29<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM29*Bilans!F29+BN29","v":3.652194444444444},3.5143757861635216,123.77192221894653,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":11.925393028544484},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F29<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F29<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F29<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F29<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F29*BT29+BU29","v":3.0847583333333333},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY29","v":2.745230315618432}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R30*Bilans!F30+S30","v":4.11975},{"v":0.47612870926633905,"d":"47.61%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D04'!$C$39+'D04'!$C$40)","v":1.9615312500000002},null,2.1582187499999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC30*Bilans!F30+AD30","v":3.9635249999999997},3.9635249999999997,169.11073029374995,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":12.810170870626523},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ30*Bilans!F30+AK30","v":4.304025},{"v":0.45574346106261,"d":"45.57%"},1.9615312500000002,null,2.34249375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU30*Bilans!F30+AV30","v":2.917625},2.917625,124.48557646874998,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":17.402316096139835},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB30*Bilans!F30+BC30","v":4.11975},{"v":0.47612870926633905,"d":"47.61%"},1.9615312500000002,null,2.1582187499999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W30<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W30<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W30<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W30<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W30<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM30*Bilans!F30+BN30","v":3.4664166666666665},3.4664166666666665,147.90073331249997,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":14.647238743178592},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F30<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F30<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F30<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F30<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F30*BT30+BU30","v":2.676385},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY30","v":3.1641083375610224}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R31*Bilans!F31+S31","v":4.0985},{"v":0.5103543979504697,"d":"51.04%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D04'!$C$39+'D04'!$C$40)","v":2.0916875},null,2.0068124999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC31*Bilans!F31+AD31","v":3.7531499999999998},3.682335849056604,168.6159996962264,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":14.79786125808167},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ31*Bilans!F31+AK31","v":4.136150000000001},{"v":0.5057088113342116,"d":"50.57%"},2.0916875,null,2.0444625000000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU31*Bilans!F31+AV31","v":2.7157500000000003},2.6645094339622646,122.00921923584906,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":20.450554351751528},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB31*Bilans!F31+BC31","v":4.0985},{"v":0.5103543979504697,"d":"51.04%"},2.0916875,null,2.0068124999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W31<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W31<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W31<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W31<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W31<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM31*Bilans!F31+BN31","v":3.3885},3.3245660377358495,152.2335411509434,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":16.39031812919263},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F31<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F31<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F31<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F31<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F31*BT31+BU31","v":2.50511},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY31","v":3.3804392194447566}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R37*Bilans!F37+S37","v":4.000138888888889},{"v":0.6246007083087393,"d":"62.46%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D04'!$C$39+'D04'!$C$40)","v":2.4984895833333334},null,1.501649305555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC37*Bilans!F37+AD37","v":3.3943055555555555},2.946001048218029,163.66140573244232,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":22.440237263319318},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ37*Bilans!F37+AK37","v":3.9340972222222224},{"v":0.6350858766835537,"d":"63.51%"},2.4984895833333334,null,1.435607638888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU37*Bilans!F37+AV37","v":2.4920833333333334},2.162940251572327,120.15944200078614,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":30.56439605853318},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB37*Bilans!F37+BC37","v":4.000138888888889},{"v":0.6246007083087393,"d":"62.46%"},2.4984895833333334,null,1.501649305555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W37<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W37<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W37<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W37<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W37<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM37*Bilans!F37+BN37","v":3.3943055555555555},2.946001048218029,163.66140573244232,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":22.440237263319318},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F37<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F37<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F37<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F37<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F37*BT37+BU37","v":2.3144722222222223},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY37","v":3.6588782581682553}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R44*Bilans!F44+S44","v":3.9738888888888892},{"v":0.6530022368237103,"d":"65.30%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D04'!$C$39+'D04'!$C$40)","v":2.5949583333333335},null,1.3789305555555558,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC44*Bilans!F44+AD44","v":3.3365555555555555},2.895878406708595,167.58158751781968,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":23.78004195219983},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ44*Bilans!F44+AK44","v":3.915722222222222},{"v":0.6627023537590625,"d":"66.27%"},2.5949583333333335,null,1.3207638888888886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU44*Bilans!F44+AV44","v":2.4763333333333333},2.149270440251572,124.37613110691822,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":32.04069097602229},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB44*Bilans!F44+BC44","v":3.9738888888888892},{"v":0.6530022368237103,"d":"65.30%"},2.5949583333333335,null,1.3789305555555558,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W44<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W44<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W44<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W44<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W44<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM44*Bilans!F44+BN44","v":3.3365555555555555},2.895878406708595,167.58158751781968,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":23.78004195219983},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F44<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F44<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F44<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F44<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F44*BT44+BU44","v":2.3008222222222225},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY44","v":3.6805851452721874}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R61*Bilans!F61+S61","v":3.93875},{"v":0.6916137734052682,"d":"69.16%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D04'!$C$39+'D04'!$C$40)","v":2.72409375},null,1.21465625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC61*Bilans!F61+AD61","v":3.25925},2.8287830188679246,172.46595029009433,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":25.647855284791444},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ61*Bilans!F61+AK61","v":3.8911249999999997},{"v":0.7000787047447719,"d":"70.01%"},2.72409375,null,1.1670312499999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU61*Bilans!F61+AV61","v":2.45525},2.1309716981132074,129.92161523349054,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":34.046542037249374},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB61*Bilans!F61+BC61","v":3.93875},{"v":0.6916137734052682,"d":"69.16%"},2.72409375,null,1.21465625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W61<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W61<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W61<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W61<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W61<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM61*Bilans!F61+BN61","v":3.25925},2.8287830188679246,172.46595029009433,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":25.647855284791444},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F61<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F61<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F61<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F61<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F61*BT61+BU61","v":2.28255},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY61","v":3.7100488896292547}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R71*Bilans!F71+S71","v":4.111083333333333},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":{"v":0.49004469624794766,"d":"49.00%"}},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D04'!$C$39+'D04'!$C$40)","v":2.0146145833333335},null,2.0964687499999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC71*Bilans!F71+AD71","v":3.877725},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.877725},170.39014479374998,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":13.484579876087137},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ71*Bilans!F71+AK71","v":4.2355583333333335},{"v":0.47564321508183693,"d":"47.56%"},2.0146145833333335,null,2.22094375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU71*Bilans!F71+AV71","v":2.835291666666667},2.835291666666667,124.58484230208333,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":18.442368069128687},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB71*Bilans!F71+BC71","v":4.111083333333333},{"v":0.49004469624794766,"d":"49.00%"},2.0146145833333335,null,2.0964687499999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W71<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W71<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W71<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W71<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W71<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM71*Bilans!F71+BN71","v":3.434638888888889},3.434638888888889,150.92060875694443,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":15.22416014945773},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F71<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F71<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F71<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F71<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F71*BT71+BU71","v":2.6065316666666667},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY71","v":3.248904358738498}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R77*Bilans!F77+S77","v":4.087},{"v":0.5290249571813066,"d":"52.90%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D04'!$C$39+'D04'!$C$40)","v":2.162125},null,1.9248749999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC77*Bilans!F77+AD77","v":3.6392999999999995},3.570633962264151,169.53727116226412,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":15.824189932975273},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ77*Bilans!F77+AK77","v":4.0453},{"v":0.5344782834400416,"d":"53.45%"},2.162125,null,1.883175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU77*Bilans!F77+AV77","v":2.6065},2.5573207547169816,121.42414675471699,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":22.094369623279075},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB77*Bilans!F77+BC77","v":4.087},{"v":0.5290249571813066,"d":"52.90%"},2.162125,null,1.9248749999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W77<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W77<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W77<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W77<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W77<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM77*Bilans!F77+BN77","v":3.3463333333333334},3.2831949685534596,155.8893803018868,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":17.209574984483584},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F77<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F77<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F77<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F77<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F77*BT77+BU77","v":2.41242},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY77","v":3.5103224533966952}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R94*Bilans!F94+S94","v":4.025},{"v":0.5980434782608696,"d":"59.80%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D04'!$C$39+'D04'!$C$40)","v":2.407125},null,1.6178750000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC94*Bilans!F94+AD94","v":3.449},3.383924528301887,180.569596754717,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":18.7650727635658},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ94*Bilans!F94+AK94","v":3.9515000000000002},{"v":0.6091674047829938,"d":"60.92%"},2.407125,null,1.544375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU94*Bilans!F94+AV94","v":2.507},2.1758867924528302,116.10749513207547,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":29.18331515235601},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB94*Bilans!F94+BC94","v":4.025},{"v":0.5980434782608696,"d":"59.80%"},2.407125,null,1.6178750000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W94<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W94<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W94<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W94<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W94<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM94*Bilans!F94+BN94","v":3.449},3.383924528301887,180.569596754717,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":18.7650727635658},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F94<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F94<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F94<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F94<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F94*BT94+BU94","v":2.3274},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY94","v":3.638554650263494}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"R104*Bilans!F104+S104","v":5.402675},{"v":0.2122848866533708,"d":"21.23%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D04'!$C$39+'D04'!$C$40)","v":1.1469062500000002},null,4.25576875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AC104*Bilans!F104+AD104","v":5.2067},5.010220754716981,115.81501041084904,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.490325446059884},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"AJ104*Bilans!F104+AK104","v":5.402675},{"v":0.2122848866533708,"d":"21.23%"},1.1469062500000002,null,4.25576875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AU104*Bilans!F104+AV104","v":5.2067},5.010220754716981,115.81501041084904,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.490325446059884},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"BB104*Bilans!F104+BC104","v":5.402675},{"v":0.2122848866533708,"d":"21.23%"},1.1469062500000002,null,4.25576875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W104<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W104<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W104<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W104<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W104<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"BM104*Bilans!F104+BN104","v":4.540083333333333},4.368759433962263,100.98715088561318,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.296465373249391},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F104<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F104<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F104<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F104<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F104*BT104+BU104","v":3.46806},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY104","v":2.4418182191263287}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F116<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F116<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F116<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F116<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F116<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F116<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F116<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F116<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F116<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F116<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F116<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F116<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F116<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F116<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F116<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F116*BT116+BU116","v":3.4334333333333333},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY116","v":2.466444305415354}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F119<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F119<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F119<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F119<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F119<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F119<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F119<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F119<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F119<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F119<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F119<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F119<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F119<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F119<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F119<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F119*BT119+BU119","v":3.7058533333333337},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY119","v":2.2851341732421293}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F136<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F136<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F136<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F136<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F136<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F136<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F136<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F136<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F136<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F136<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F136<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F136<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F136<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F136<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F136<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F136*BT136+BU136","v":3.856373333333334},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY136","v":2.1959419799491893}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F142<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F142<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F142<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F142<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F142<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F142<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F142<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F142<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F142<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F142<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F142<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F142<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F142<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F142<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F142<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F142*BT142+BU142","v":3.720693333333333},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY142","v":2.27601990660072}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F152<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F152<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F152<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F152<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F152<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F152<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F152<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F152<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F152<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F152<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F152<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F152<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F152<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F152<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F152<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F152*BT152+BU152","v":3.9705000000000004},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY152","v":2.132822589856002}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F169<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F169<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F169<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F169<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F169<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F169<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F169<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F169<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F169<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F169<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F169<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F169<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F169<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F169<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F169<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F169*BT169+BU169","v":4.11042},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY169","v":2.0602206326903953}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F175<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F175<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F175<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F175<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F175<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F175<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F175<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F175<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F175<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F175<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F175<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F175<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F175<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F175<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F175<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F175*BT175+BU175","v":3.8408266666666675},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY175","v":2.2048305815301705}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F185<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F185<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F185<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F185<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F185<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F185<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F185<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F185<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F185<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F185<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F185<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F185<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F185<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F185<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F185<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F185*BT185+BU185","v":4.252813333333334},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY185","v":1.9912400167316509}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F201<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F201<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F201<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F201<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F201<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F201<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F201<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F201<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F201<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F201<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F201<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F201<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F201<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F201<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F201<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F201*BT201+BU201","v":4.160593333333333},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY201","v":2.035376066480083}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F211<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F211<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F211<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F211<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F211<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F211<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F211<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.11539999999999999},{"$f":"IF(Bilans!F211<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F211<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F211<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F211<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F211<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F211<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F211<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F211<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":1.9540000000000006},{"$f":"Bilans!F211*BT211+BU211","v":4.464430833333333},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY211","v":1.8968536884466436}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F217<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F217<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F217<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F217<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F217<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F217<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F217<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F217<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F217<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F217<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F217<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F217<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F217<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F217<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F217<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F217*BT217+BU217","v":3.9754466666666666},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY217","v":2.130168708846953}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F234<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F234<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F234<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F234<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F234<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F234<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F234<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.11539999999999999},{"$f":"IF(Bilans!F234<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F234<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F234<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F234<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F234<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F234<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F234<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F234<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":1.9540000000000006},{"$f":"Bilans!F234*BT234+BU234","v":4.775049166666667},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY234","v":1.773462805815421}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F244<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F244<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F244<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F244<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F244<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F244<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F244<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F244<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F244<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F244<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F244<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F244<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F244<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F244<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F244<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F244*BT244+BU244","v":3.7475466666666666},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY244","v":2.259710911233462}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"R250*Bilans!F250+S250","v":5.5599},{"v":0.1758949501489835,"d":"17.59%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D04'!$C$39+'D04'!$C$40)","v":0.9779583333333333},null,4.581941666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AC250*Bilans!F250+AD250","v":5.394266666666667},5.190709433962264,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"AJ250*Bilans!F250+AK250","v":5.5599},{"v":0.1758949501489835,"d":"17.59%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":4.581941666666666},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AU250*Bilans!F250+AV250","v":5.394266666666667},5.190709433962264,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"BB250*Bilans!F250+BC250","v":5.5599},{"v":0.1758949501489835,"d":"17.59%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":4.581941666666666},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W250<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W250<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W250<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W250<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W250<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"BM250*Bilans!F250+BN250","v":4.641222222222222},4.466081761006289,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F250<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F250<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F250<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F250<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F250*BT250+BU250","v":3.5850133333333334},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY250","v":2.362159162501466}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D04'!$C$39+'D04'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W260<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W260<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W260<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W260<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W260<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.3881388888888886},1.3357562893081758,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F260<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F260<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F260<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F260<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F260*BT260+BU260","v":4.171193333333334},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY260","v":2.0302036890378106}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"R277*Bilans!F277+S277","v":5.842525},{"v":0.11540565366287124,"d":"11.54%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D04'!$C$39+'D04'!$C$40)","v":0.6742604166666668},null,5.168264583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AC277*Bilans!F277+AD277","v":5.731433333333333},5.515152830188679,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"AJ277*Bilans!F277+AK277","v":5.842525},{"v":0.11540565366287124,"d":"11.54%"},0.6742604166666668,null,5.168264583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AU277*Bilans!F277+AV277","v":5.731433333333333},5.515152830188679,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"BB277*Bilans!F277+BC277","v":5.842525},{"v":0.11540565366287124,"d":"11.54%"},0.6742604166666668,null,5.168264583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W277<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W277<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W277<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W277<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W277<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"BM277*Bilans!F277+BN277","v":4.823027777777777},4.641026729559748,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F277<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F277<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F277<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F277<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F277*BT277+BU277","v":3.795246666666667},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY277","v":2.2313100667211585}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"R286*Bilans!F286+S286","v":5.5950500000000005},{"v":0.1680391596143019,"d":"16.80%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D04'!$C$39+'D04'!$C$40)","v":0.9401875},null,4.6548625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AC286*Bilans!F286+AD286","v":5.4362},5.231060377358491,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"AJ286*Bilans!F286+AK286","v":5.5950500000000005},{"v":0.1680391596143019,"d":"16.80%"},0.9401875,null,4.6548625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AU286*Bilans!F286+AV286","v":5.4362},5.231060377358491,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"BB286*Bilans!F286+BC286","v":5.5950500000000005},{"v":0.1680391596143019,"d":"16.80%"},0.9401875,null,4.6548625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W286<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W286<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W286<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W286<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W286<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"BM286*Bilans!F286+BN286","v":4.663833333333333},4.487839622641509,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F286<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F286<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F286<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F286<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F286*BT286+BU286","v":3.6111600000000004},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY286","v":2.3450559080802997}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"R292*Bilans!F292+S292","v":4.937083333333334},{"v":0.2735547303569921,"d":"27.36%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D04'!$C$39+'D04'!$C$40)","v":1.3505624999999999},null,3.586520833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"AC292*Bilans!F292+AD292","v":4.9286666666666665},4.742679245283019,132.81161824528297,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.026442918977409},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.25666666666666654},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$6,0))))))","v":2.9833333333333343},{"$f":"AJ292*Bilans!F292+AK292","v":5.2869166666666665},{"v":0.25545371435777,"d":"25.55%"},1.3505624999999999,null,3.936354166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.09999999999999994},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.790000000000001},{"$f":"AU292*Bilans!F292+AV292","v":3.6875000000000004},3.548349056603774,99.36619280660376,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":9.391456271186437},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"BB292*Bilans!F292+BC292","v":4.937083333333334},{"v":0.2735547303569921,"d":"27.36%"},1.3505624999999999,null,3.586520833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W292<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W292<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W292<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W292<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W292<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"BM292*Bilans!F292+BN292","v":3.9114999999999984},3.763896226415093,105.40226797641502,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.853635433976736},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F292<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F292<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08400000000000007},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F292<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F292<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5739999999999994},{"$f":"Bilans!F292*BT292+BU292","v":3.3279},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY292","v":2.5446594227660855}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"R309*Bilans!F309+S309","v":4.352499999999999},{"v":0.3532165422171167,"d":"35.32%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D04'!$C$39+'D04'!$C$40)","v":1.5373750000000002},null,2.815124999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"AC309*Bilans!F309+AD309","v":4.643999999999999},4.468754716981131,145.176434490566,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.651074504737297},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.25666666666666654},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$6,0))))))","v":2.9833333333333343},{"$f":"AJ309*Bilans!F309+AK309","v":4.8955},{"v":0.3140384026146461,"d":"31.40%"},1.5373750000000002,null,3.3581250000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.09999999999999994},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.790000000000001},{"$f":"AU309*Bilans!F309+AV309","v":3.535},3.4016037735849056,110.50790179245284,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":11.36508910891089},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"BB309*Bilans!F309+BC309","v":4.352499999999999},{"v":0.3532165422171167,"d":"35.32%"},1.5373750000000002,null,2.815124999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W309<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W309<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W309<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W309<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W309<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"BM309*Bilans!F309+BN309","v":3.7996666666666647},3.6562830188679225,118.7816664339622,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.573451179928071},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F309<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F309<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08400000000000007},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F309<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F309<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5739999999999994},{"$f":"Bilans!F309*BT309+BU309","v":3.1997999999999998},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY309","v":2.646531687300224}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"R315*Bilans!F315+S315","v":5.310833333333332},{"v":0.2318139024007533,"d":"23.18%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D04'!$C$39+'D04'!$C$40)","v":1.2311250000000005},null,4.079708333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"AC315*Bilans!F315+AD315","v":5.110666666666666},4.9178113207547165,123.61902316981134,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.082590007826769},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.25666666666666654},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$6,0))))))","v":2.9833333333333343},{"$f":"AJ315*Bilans!F315+AK315","v":5.537166666666666},{"v":0.2223384402371852,"d":"22.23%"},1.2311250000000005,null,4.306041666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.09999999999999994},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.790000000000001},{"$f":"AU315*Bilans!F315+AV315","v":3.785},3.642169811320755,91.55322254716985,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.212969616908852},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"BB315*Bilans!F315+BC315","v":5.310833333333332},{"v":0.2318139024007533,"d":"23.18%"},1.2311250000000005,null,4.079708333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W315<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W315<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W315<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W315<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W315<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"BM315*Bilans!F315+BN315","v":3.982999999999998},3.8326981132075453,96.34253247169809,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.8046924428822555},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F315<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F315<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08400000000000007},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F315<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F315<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5739999999999994},{"$f":"Bilans!F315*BT315+BU315","v":3.4097999999999997},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY315","v":2.483539237792028}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R325*Bilans!F325+S325","v":4.136916666666666},{"v":0.4487364784561772,"d":"44.87%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D04'!$C$39+'D04'!$C$40)","v":1.856385416666667},null,2.2805312499999992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC325*Bilans!F325+AD325","v":4.133475},4.133475,165.93112029375004,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.556975063354686},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ325*Bilans!F325+AK325","v":4.439641666666667},{"v":0.4181385697419274,"d":"41.81%"},1.856385416666667,null,2.58325625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU325*Bilans!F325+AV325","v":3.0807083333333334},3.0807083333333334,123.66964480208337,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.5063259261263},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB325*Bilans!F325+BC325","v":4.136916666666666},{"v":0.4487364784561772,"d":"44.87%"},1.856385416666667,null,2.2805312499999992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W325<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W325<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W325<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W325<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W325<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM325*Bilans!F325+BN325","v":3.5293611111111107},3.5293611111111107,141.68002542361114,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.535160046278445},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F325<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F325<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F325<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F325<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F325*BT325+BU325","v":2.814748333333333},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY325","v":3.008571669707566}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R342*Bilans!F342+S342","v":4.058888888888889},{"v":0.5623665480427047,"d":"56.24%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D04'!$C$39+'D04'!$C$40)","v":2.2825833333333336},null,1.7763055555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC342*Bilans!F342+AD342","v":3.5235555555555553},3.4570733752620546,174.1397000587002,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":17.339140218699058},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ342*Bilans!F342+AK342","v":3.9752222222222224},{"v":0.574202700058697,"d":"57.42%"},2.2825833333333336,null,1.6926388888888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU342*Bilans!F342+AV342","v":2.5273333333333334},2.4796477987421386,124.904818918239,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":24.173868575370815},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB342*Bilans!F342+BC342","v":4.058888888888889},{"v":0.5623665480427047,"d":"56.24%"},2.2825833333333336,null,1.7763055555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W342<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W342<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W342<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W342<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W342<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM342*Bilans!F342+BN342","v":3.5235555555555553},3.4570733752620546,174.1397000587002,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":17.339140218699058},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F342<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F342<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F342<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F342<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F342*BT342+BU342","v":2.345022222222222},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY342","v":3.611211873718766}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R352*Bilans!F352+S352","v":4.000972222222223},{"v":0.6237051758253201,"d":"62.37%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D04'!$C$39+'D04'!$C$40)","v":2.4954270833333334},null,1.5055451388888894,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC352*Bilans!F352+AD352","v":3.396138888888889},2.9475922431865826,163.5331545500524,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":22.3984500069879},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ352*Bilans!F352+AK352","v":3.9346805555555555},{"v":0.6342133873637914,"d":"63.42%"},2.4954270833333334,null,1.439253472222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU352*Bilans!F352+AV352","v":2.492583333333333},2.1633742138364775,120.02454222720122,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":30.517835091932156},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB352*Bilans!F352+BC352","v":4.000972222222223},{"v":0.6237051758253201,"d":"62.37%"},2.4954270833333334,null,1.5055451388888894,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W352<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W352<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W352<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W352<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W352<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM352*Bilans!F352+BN352","v":3.396138888888889},2.9475922431865826,163.5331545500524,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":22.3984500069879},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F352<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F352<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F352<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F352<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F352*BT352+BU352","v":2.3149055555555558},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY352","v":3.6581933430070004}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R358*Bilans!F358+S358","v":4.065972222222222},{"v":0.5549846285226303,"d":"55.50%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D04'!$C$39+'D04'!$C$40)","v":2.2565520833333337},null,1.8094201388888886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC358*Bilans!F358+AD358","v":3.539138888888889},3.472362683438156,172.74049450366877,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":17.048687852325365},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ358*Bilans!F358+AK358","v":3.9801805555555556},{"v":0.5669471652947068,"d":"56.69%"},2.2565520833333337,null,1.723628472222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU358*Bilans!F358+AV358","v":2.5315833333333333},2.4838176100628933,123.56309560220126,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":23.833967220524293},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB358*Bilans!F358+BC358","v":4.065972222222222},{"v":0.5549846285226303,"d":"55.50%"},2.2565520833333337,null,1.8094201388888886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W358<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W358<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W358<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W358<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W358<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM358*Bilans!F358+BN358","v":3.539138888888889},3.472362683438156,172.74049450366877,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":17.048687852325365},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F358<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F358<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F358<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F358<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F358*BT358+BU358","v":2.3487055555555556},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY358","v":3.605548627835631}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R369*Bilans!F369+S369","v":4.081416666666667},{"v":0.5381275905016641,"d":"53.81%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D04'!$C$39+'D04'!$C$40)","v":2.196322916666667},null,1.8850937499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC369*Bilans!F369+AD369","v":3.584025},3.5164018867924534,169.84836483537737,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":16.34599353273312},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ369*Bilans!F369+AK369","v":4.001191666666667},{"v":0.5489171975848861,"d":"54.89%"},2.196322916666667,null,1.8048687500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU369*Bilans!F369+AV369","v":2.5534583333333334},2.5052798742138367,121.00940216430818,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":22.943178162095396},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB369*Bilans!F369+BC369","v":4.081416666666667},{"v":0.5381275905016641,"d":"53.81%"},2.196322916666667,null,1.8850937499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W369<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W369<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W369<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W369<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W369<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM369*Bilans!F369+BN369","v":3.325861111111111},3.2631090146750528,157.61387584958072,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":17.614821399316284},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F369<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F369<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F369<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F369<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F369*BT369+BU369","v":2.367418333333333},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY369","v":3.5770493004080772}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R370*Bilans!F370+S370","v":4.04},{"v":0.5821782178217823,"d":"58.22%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D04'!$C$39+'D04'!$C$40)","v":2.3520000000000003},null,1.6879999999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC370*Bilans!F370+AD370","v":3.4819999999999998},3.416301886792453,177.77751758490567,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":18.12638989528564},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ370*Bilans!F370+AK370","v":3.962},{"v":0.5936395759717314,"d":"59.36%"},2.3520000000000003,null,1.6099999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU370*Bilans!F370+AV370","v":2.516},2.468528301886793,128.4572757735849,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":25.08588617463617},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB370*Bilans!F370+BC370","v":4.04},{"v":0.5821782178217823,"d":"58.22%"},2.3520000000000003,null,1.6879999999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W370<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W370<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W370<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W370<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W370<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM370*Bilans!F370+BN370","v":3.4819999999999998},3.416301886792453,177.77751758490567,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":18.12638989528564},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F370<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F370<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F370<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F370<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F370*BT370+BU370","v":2.3352},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY370","v":3.6264012046177014}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R371*Bilans!F371+S371","v":4.0914166666666665},{"v":0.5218419659042304,"d":"52.18%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D04'!$C$39+'D04'!$C$40)","v":2.1350729166666667},null,1.9563437499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC371*Bilans!F371+AD371","v":3.6830249999999998},3.6135339622641514,169.22811913726417,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":15.42251521141954},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ371*Bilans!F371+AK371","v":4.080191666666667},{"v":0.5232776033805601,"d":"52.33%"},2.1350729166666667,null,1.9451187500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU371*Bilans!F371+AV371","v":2.6484583333333336},2.5984874213836484,121.69171329638368,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":21.447008764169762},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB371*Bilans!F371+BC371","v":4.0914166666666665},{"v":0.5218419659042304,"d":"52.18%"},2.1350729166666667,null,1.9563437499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W371<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W371<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W371<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W371<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W371<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM371*Bilans!F371+BN371","v":3.362527777777778},3.2990838574423482,154.5018704407757,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.89250255772678},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F371<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F371<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F371<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F371<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F371*BT371+BU371","v":2.448018333333333},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY371","v":3.4592764186910046}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9469.561595707533},{"$f":"SUM(AA7:AA372)","v":38.99032429246524},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.8397382333818535},{"$f":"SUM(AF7:AF372)/229","v":3.58239850774949},{"$f":"SUM(AG7:AG372)/Z373","v":3.2904454988663887},{"$f":"SUM(AH7:AH372)","v":3713.5918851077663},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9475.50927275811},{"$f":"SUM(AS7:AS372)","v":33.042647241888126},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.11272658660844},{"$f":"SUM(AX7:AX372)/229","v":2.900218536843262},{"$f":"SUM(AY7:AY372)/AR373","v":2.513363537366928},{"$f":"SUM(AZ7:AZ372)","v":4890.126906202878},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9469.561595707533},{"$f":"SUM(BK7:BK372)","v":38.99032429246524},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.4864273993207178},{"$f":"SUM(BP7:BP372)/229","v":3.2463168603810235},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.013061840266473},{"$f":"SUM(BR7:BR372)","v":4039.7856966638433},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1175.6415340084116},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":1019.3876789435039},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.2209357096120863}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-A16","index":27,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5103.309417442836},null,null,"COP",{"$f":"K13","v":3.135628522500373},{"$f":"L13","v":2.590003433559127},{"$f":"M13","v":2.947474809916749},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9982710851386762},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9982710851386762},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9982710851386762},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":2.947474809916749},null,null,"Udział 2ŹC",{"$f":"1-K3","v":1.7289148613237604E-3},{"$f":"1-L3","v":1.7289148613237604E-3},{"$f":"1-M3","v":1.7289148613237604E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9982710851386762},null,null,"COP-Inst",{"$f":"K14","v":3.1373604316852246},{"$f":"L14","v":2.5917353427439793},{"$f":"M14","v":2.9492067191016007}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":1.7289148613237604E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":2.9492067191016007},{"$nulls":10},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R7*Bilans!F7+S7","v":11.965499999999999},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.1806112712938588,"d":"18.06%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'A16'!$C$39+'A16'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":9.80439583333333},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC7*Bilans!F7+AD7","v":3.2767166666666667},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.1530669811320755},{"$f":"AF7*Z7","v":149.63352319009437},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":17.910572575189597},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ7*Bilans!F7+AK7","v":9.875257181369737},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.2188402921539825,"d":"21.88%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":7.7141530147030695},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU7*Bilans!F7+AV7","v":2.5581625990476557},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.461628161347744},{"$f":"AX7*AR7","v":116.82025683899924},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":22.94141572100022},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB7*Bilans!F7+BC7","v":11.965499999999999},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.1806112712938588,"d":"18.06%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":9.80439583333333},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W7<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W7<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W7<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W7<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W7<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM7*Bilans!F7+BN7","v":2.8291574074074073},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.722396750524109},{"$f":"BP7*BJ7","v":129.19542139124738},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":20.743940055441193},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F7<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F7<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F7<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F7<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F7*BT7+BU7","v":2.328263959428593},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY7","v":3.6372044753471933}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R8*Bilans!F8+S8","v":11.523148148148149},{"v":0.22076576938529532,"d":"22.08%"},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'A16'!$C$39+'A16'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":8.97923148148148},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC8*Bilans!F8+AD8","v":3.0455185185185187},2.9305932914046124,{"$f":"AF8*Z8","v":166.00052639832288},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":23.000926193921853},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ8*Bilans!F8+AK8","v":8.85622364935588},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.28724620869886097,"d":"28.72%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":6.312306982689212},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU8*Bilans!F8+AV8","v":2.3701377210560346},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.280698561770901},{"$f":"AX8*AR8","v":129.18788933295093},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":29.555137680124105},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB8*Bilans!F8+BC8","v":11.523148148148149},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.22076576938529532,"d":"22.08%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":8.97923148148148},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W8<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W8<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W8<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W8<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W8<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM8*Bilans!F8+BN8","v":3.0455185185185187},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.9305932914046124},{"$f":"BP8*BJ8","v":166.00052639832288},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":23.000926193921853},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F8<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F8<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F8<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F8<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F8*BT8+BU8","v":2.1339768971838855},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY8","v":3.9683522835690446}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2974.076320204813},{"$nulls":9},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R9*Bilans!F9+S9","v":11.501157407407407},{"v":0.22962000603803967,"d":"22.96%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'A16'!$C$39+'A16'!$C$40)","v":2.6408958333333334},null,8.860261574074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC9*Bilans!F9+AD9","v":3.004175925925926},2.8908107966457024,170.47544889439206,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":24.275571781255103},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ9*Bilans!F9+AK9","v":8.670642019424317},{"v":0.3045790412540494,"d":"30.46%"},2.6408958333333334,null,6.029746186090984,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU9*Bilans!F9+AV9","v":2.3337030196636563},2.245638754770688,132.42868582695965,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":31.249943852686133},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB9*Bilans!F9+BC9","v":11.501157407407407},{"v":0.22962000603803967,"d":"22.96%"},2.6408958333333334,null,8.860261574074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W9<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W9<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W9<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W9<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W9<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM9*Bilans!F9+BN9","v":3.004175925925926},2.8908107966457024,170.47544889439206,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":24.275571781255103},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F9<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F9<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F9<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F9<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F9*BT9+BU9","v":2.0942761821685645},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY9","v":4.043579430987222}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R10*Bilans!F10+S10","v":11.360532407407407},{"v":0.287050990779889,"d":"28.71%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'A16'!$C$39+'A16'!$C$40)","v":3.2610520833333334},null,8.099480324074072,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC10*Bilans!F10+AD10","v":2.739800925925926},2.636412211740042,194.71288300111374,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":33.33611758761873},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ10*Bilans!F10+AK10","v":7.483896333283012},{"v":0.43574255148758656,"d":"43.57%"},3.2610520833333334,null,4.222844249949679,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU10*Bilans!F10+AV10","v":2.100712692338712},2.100712692338712,155.14866107084865,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":41.83710976780697},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB10*Bilans!F10+BC10","v":11.360532407407407},{"v":0.287050990779889,"d":"28.71%"},3.2610520833333334,null,8.099480324074072,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W10<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W10<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W10<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W10<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W10<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM10*Bilans!F10+BN10","v":2.739800925925926},2.636412211740042,194.71288300111374,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":33.33611758761873},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F10<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F10<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F10<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F10<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F10*BT10+BU10","v":1.8404005572021693},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY10","v":4.60137444529854}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.197144557253724},{"$nulls":11},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R11*Bilans!F11+S11","v":11.37962962962963},{"v":0.27916842961757526,"d":"27.92%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'A16'!$C$39+'A16'!$C$40)","v":3.1768333333333336},null,8.202796296296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC11*Bilans!F11+AD11","v":2.775703703703704},2.6709601677148846,191.86575268763104,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":32.004393413748936},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ11*Bilans!F11+AK11","v":7.645059327697263},{"v":0.41554070376196994,"d":"41.55%"},3.1768333333333336,null,4.468225994363929,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU11*Bilans!F11+AV11","v":2.132353354074198},2.132353354074198,153.17547083656595,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":40.08831830647216},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB11*Bilans!F11+BC11","v":11.37962962962963},{"v":0.27916842961757526,"d":"27.92%"},3.1768333333333336,null,8.202796296296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W11<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W11<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W11<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W11<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W11<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM11*Bilans!F11+BN11","v":2.775703703703704},2.6709601677148846,191.86575268763104,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":32.004393413748936},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F11<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F11<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F11<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F11<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F11*BT11+BU11","v":1.8748774939260007},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY11","v":4.516760225912389}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R12*Bilans!F12+S12","v":11.353356481481482},{"v":0.2900197771502554,"d":"29.00%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'A16'!$C$39+'A16'!$C$40)","v":3.2926979166666674},null,8.060658564814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC12*Bilans!F12+AD12","v":2.726310185185185},2.6234305555555557,195.7466150451389,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":33.84558905589056},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ12*Bilans!F12+AK12","v":7.423338117200081},{"v":0.44356027769197187,"d":"44.36%"},3.2926979166666674,null,4.1306402005334135,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU12*Bilans!F12+AV12","v":2.0888234739896197},2.0888234739896197,155.85704130586697,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":42.507925444944156},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB12*Bilans!F12+BC12","v":11.353356481481482},{"v":0.2900197771502554,"d":"29.00%"},3.2926979166666674,null,8.060658564814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W12<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W12<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W12<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W12<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W12<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM12*Bilans!F12+BN12","v":2.726310185185185},2.6234305555555557,195.7466150451389,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":33.84558905589056},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F12<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F12<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F12<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F12<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F12*BT12+BU12","v":1.827445587039275},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY12","v":4.6339941134681}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3797.8415489189083},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.135628522500373},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.590003433559127},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":2.947474809916749},{"$nulls":4},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R13*Bilans!F13+S13","v":11.36273148148148},{"v":0.2861419520443295,"d":"28.61%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'A16'!$C$39+'A16'!$C$40)","v":3.251354166666667},null,8.111377314814813,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC13*Bilans!F13+AD13","v":2.7439351851851854},2.640390461215933,194.39214673087002,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":33.180992086925706},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ13*Bilans!F13+AK13","v":7.502454496276169},{"v":0.4333720608742741,"d":"43.34%"},3.251354166666667,null,4.251100329609502,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU13*Bilans!F13+AV13","v":2.1043561624779494},2.1043561624779494,154.92796157203284,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":41.6330545951097},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB13*Bilans!F13+BC13","v":11.36273148148148},{"v":0.2861419520443295,"d":"28.61%"},3.251354166666667,null,8.111377314814813,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W13<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W13<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W13<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W13<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W13<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM13*Bilans!F13+BN13","v":2.7439351851851854},2.640390461215933,194.39214673087002,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":33.180992086925706},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F13<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F13<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F13<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F13<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F13*BT13+BU13","v":1.8443706287037014},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY13","v":4.591469827826944}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.1373604316852246},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.5917353427439793},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":2.9492067191016007},{"$nulls":4},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R14*Bilans!F14+S14","v":11.442824074074075},{"v":0.2532719033843788,"d":"25.33%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'A16'!$C$39+'A16'!$C$40)","v":2.8981458333333334},null,8.54467824074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC14*Bilans!F14+AD14","v":2.8945092592592596},2.7852824947589103,181.44862076231658,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":27.833135470414923},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ14*Bilans!F14+AK14","v":8.17836232739533},{"v":0.35436750260199634,"d":"35.44%"},2.8981458333333334,null,5.280216494061997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU14*Bilans!F14+AV14","v":2.2370551801807164},2.1526380035701234,140.23467906157748,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":36.0130894611304},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB14*Bilans!F14+BC14","v":11.442824074074075},{"v":0.2532719033843788,"d":"25.33%"},2.8981458333333334,null,8.54467824074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W14<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W14<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W14<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W14<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W14<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM14*Bilans!F14+BN14","v":2.8945092592592596},2.7852824947589103,181.44862076231658,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":27.833135470414923},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F14<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F14<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F14<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F14<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F14*BT14+BU14","v":1.988964811812134},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY14","v":4.25767818652748}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.5036726249694907},{"$nulls":4},{"$f":"F11","v":3.197144557253724},{"$f":"F15","v":2.5036726249694907},{"$f":"F28","v":2.9580072424997312},{"$nulls":4},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R15*Bilans!F15+S15","v":11.377662037037037},{"v":0.2799793495620683,"d":"28.00%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'A16'!$C$39+'A16'!$C$40)","v":3.185510416666667},null,8.192151620370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC15*Bilans!F15+AD15","v":2.7720046296296297},2.6674006813417193,192.16554673539045,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":32.14000734860618},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ15*Bilans!F15+AK15","v":7.628454655545492},{"v":0.41758266392144905,"d":"41.76%"},3.185510416666667,null,4.442944238878825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU15*Bilans!F15+AV15","v":2.1290934071075114},2.1290934071075114,153.3846795081911,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":40.266095049568165},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB15*Bilans!F15+BC15","v":11.377662037037037},{"v":0.2799793495620683,"d":"28.00%"},3.185510416666667,null,8.192151620370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W15<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W15<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W15<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W15<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W15<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM15*Bilans!F15+BN15","v":2.7720046296296297},2.6674006813417193,192.16554673539045,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":32.14000734860618},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F15<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F15<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F15<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F15<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F15*BT15+BU15","v":1.871325324687788},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY15","v":4.525333987256395}]
[null,10,{"$nulls":8},{"$f":"F19","v":2.908605130085131},{"$f":"F19","v":2.908605130085131},{"$f":"F19","v":2.908605130085131},{"$nulls":4},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R16*Bilans!F16+S16","v":11.53287037037037},{"v":0.21686202882260852,"d":"21.69%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'A16'!$C$39+'A16'!$C$40)","v":2.501041666666667},null,9.031828703703702,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC16*Bilans!F16+AD16","v":3.0637962962962964},2.948181341719078,163.96310531970653,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":22.448364713348848},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ16*Bilans!F16+AK16","v":8.938270264694044},{"v":0.2798127146082976,"d":"27.98%"},2.501041666666667,null,6.437228598027376,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU16*Bilans!F16+AV16","v":2.386245694303191},2.296198686970995,127.70308997589191,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":28.82235338584879},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB16*Bilans!F16+BC16","v":11.53287037037037},{"v":0.21686202882260852,"d":"21.69%"},2.501041666666667,null,9.031828703703702,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W16<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W16<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W16<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W16<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W16<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM16*Bilans!F16+BN16","v":3.0637962962962964},2.948181341719078,163.96310531970653,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":22.448364713348848},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F16<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F16<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F16<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F16<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F16*BT16+BU16","v":2.151528792243291},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY16","v":3.9359789762300648}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2576.5116279069853},null,{"$f":"F17/F19","v":885.8237927372335},{"$nulls":9},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R17*Bilans!F17+S17","v":11.517824074074074},{"v":0.22290632473822777,"d":"22.29%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'A16'!$C$39+'A16'!$C$40)","v":2.5673958333333333},null,8.950428240740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC17*Bilans!F17+AD17","v":3.035509259259259},2.9209617400419288,167.10091874344863,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":23.306339164518736},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ17*Bilans!F17+AK17","v":8.811293360004028},{"v":0.2913755936202492,"d":"29.14%"},2.5673958333333333,null,6.243897526670694,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU17*Bilans!F17+AV17","v":2.3613166880873533},2.2722103979708494,129.98747634191736,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":29.96066080007146},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB17*Bilans!F17+BC17","v":11.517824074074074},{"v":0.22290632473822777,"d":"22.29%"},2.5673958333333333,null,8.950428240740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W17<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W17<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W17<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W17<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W17<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM17*Bilans!F17+BN17","v":3.035509259259259},2.9209617400419288,167.10091874344863,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":23.306339164518736},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F17<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F17<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F17<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F17<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F17*BT17+BU17","v":2.1243651451275447},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY17","v":3.9863072092132366}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":20.930232558139537},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4781.795046056824},{"$nulls":5},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R18*Bilans!F18+S18","v":11.512847222222222},{"v":0.22490906897487714,"d":"22.49%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'A16'!$C$39+'A16'!$C$40)","v":2.5893437500000003},null,8.923503472222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC18*Bilans!F18+AD18","v":3.026152777777778},2.9119583333333336,168.11973040625003,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":23.593660909754313},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ18*Bilans!F18+AK18","v":8.769293306914252},{"v":0.29527393592347995,"d":"29.53%"},2.5893437500000003,null,6.179949556914251,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU18*Bilans!F18+AV18","v":2.353070939877499},2.264275810070801,130.72626568758017,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":30.342486191137517},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB18*Bilans!F18+BC18","v":11.512847222222222},{"v":0.22490906897487714,"d":"22.49%"},2.5893437500000003,null,8.923503472222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W18<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W18<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W18<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W18<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W18<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM18*Bilans!F18+BN18","v":3.026152777777778},2.9119583333333336,168.11973040625003,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":23.593660909754313},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F18<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F18<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F18<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F18<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F18*BT18+BU18","v":2.1153802464661826},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY18","v":4.003238711891146}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.908605130085131},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5103.309417442836},{"$nulls":5},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R19*Bilans!F19+S19","v":11.499652777777778},{"v":0.23022705999577284,"d":"23.02%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'A16'!$C$39+'A16'!$C$40)","v":2.64753125},null,8.852121527777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC19*Bilans!F19+AD19","v":3.0013472222222224},2.8880888364779875,170.77485896757076,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":24.364067895435845},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ19*Bilans!F19+AK19","v":8.657944328955315},{"v":0.3057921314122675,"d":"30.58%"},2.64753125,null,6.010413078955315,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU19*Bilans!F19+AV19","v":2.3312101190420726},2.243239925870674,132.64445924667737,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":31.36784063465206},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB19*Bilans!F19+BC19","v":11.499652777777778},{"v":0.23022705999577284,"d":"23.02%"},2.64753125,null,8.852121527777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W19<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W19<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W19<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W19<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W19<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM19*Bilans!F19+BN19","v":3.0013472222222224},2.8880888364779875,170.77485896757076,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":24.364067895435845},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F19<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F19<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F19<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F19<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F19*BT19+BU19","v":2.09155981745699},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY19","v":4.048830935813002}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":5862.563313566318},{"$nulls":5},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R20*Bilans!F20+S20","v":11.414467592592592},{"v":0.26485667352795045,"d":"26.49%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'A16'!$C$39+'A16'!$C$40)","v":3.0231979166666667},null,8.391269675925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC20*Bilans!F20+AD20","v":2.841199074074074},2.7339840146750523,186.31212515205712,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":29.66170689539986},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ20*Bilans!F20+AK20","v":7.939059699325686},{"v":0.38080050171728097,"d":"38.08%"},3.0231979166666667,null,4.915861782659019,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU20*Bilans!F20+AV20","v":2.190073591543176},2.1074293050698487,143.6144579952687,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":38.48035723187032},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB20*Bilans!F20+BC20","v":11.414467592592592},{"v":0.26485667352795045,"d":"26.49%"},3.0231979166666667,null,8.391269675925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W20<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W20<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W20<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W20<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W20<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM20*Bilans!F20+BN20","v":2.841199074074074},2.7339840146750523,186.31212515205712,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":29.66170689539986},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F20<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F20<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F20<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F20<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F20*BT20+BU20","v":1.9377717845555358},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY20","v":4.370159665094739}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.48124999999999996},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.71875},{"$f":"R21*Bilans!F21+S21","v":11.0371875},{"v":0.3068829808318469,"d":"30.69%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'A16'!$C$39+'A16'!$C$40)","v":3.387125},null,7.6500625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06426470588235295},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.1698529411764707},{"$f":"AC21*Bilans!F21+AD21","v":2.6782279411764707},2.5771627358490568,198.13484829481138,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":35.49965577546611},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13750000000000007},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3625},{"$f":"AJ21*Bilans!F21+AK21","v":7.310625},{"v":0.4633153800119689,"d":"46.33%"},3.387125,null,3.9234999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.0626798389957317},{"$f":"AU21*Bilans!F21+AV21","v":1.7989801481349357},1.7989801481349357,138.307392768762,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":50.855697376565914},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13687656250000002},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3531484375},{"$f":"BB21*Bilans!F21+BC21","v":7.306042734375},{"v":0.46360596606745064,"d":"46.36%"},3.387125,null,3.9189177343749995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W21<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W21<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W21<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W21<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W21<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.416252112611933},{"$f":"BM21*Bilans!F21+BN21","v":2.0167521126119334},2.0167521126119334,155.0499191697181,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":45.36422172455874},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F21<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F21<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F21<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F21<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.0626798389957317},{"$f":"Bilans!F21*BT21+BU21","v":1.7989801481349357},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T21-BX21","v":2.0930232558139537},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY21","v":5.8135105608208875}]
[null,16,null,null,"5 | 30 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R22*Bilans!F22+S22","v":11.560300925925926},{"v":0.20588330112834274,"d":"20.59%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'A16'!$C$39+'A16'!$C$40)","v":2.3800729166666668},null,9.18022800925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC22*Bilans!F22+AD22","v":3.115365740740741},2.9978047693920336,158.0195355530005,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":20.924305391882232},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ22*Bilans!F22+AK22","v":9.16975892939815},{"v":0.25955675988778487,"d":"25.96%"},2.3800729166666668,null,6.789686012731483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU22*Bilans!F22+AV22","v":2.431693190250526},2.339931183071261,123.34186753925653,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":26.807191148958545},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB22*Bilans!F22+BC22","v":11.560300925925926},{"v":0.20588330112834274,"d":"20.59%"},2.3800729166666668,null,9.18022800925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W22<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W22<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W22<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W22<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W22<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM22*Bilans!F22+BN22","v":3.115365740740741},2.9978047693920336,158.0195355530005,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":20.924305391882232},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F22<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F22<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F22<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F22<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F22*BT22+BU22","v":2.201050210446612},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY22","v":3.8474234039872037}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R23*Bilans!F23+S23","v":11.474421296296295},{"v":0.24043060753084056,"d":"24.04%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'A16'!$C$39+'A16'!$C$40)","v":2.7588020833333333},null,8.715619212962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC23*Bilans!F23+AD23","v":2.9539120370370373},2.842443658280923,175.66657113633389,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":25.873331661559913},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ23*Bilans!F23+AK23","v":8.445013827244365},{"v":0.32667821980743156,"d":"32.67%"},2.7588020833333333,null,5.686211743911032,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU23*Bilans!F23+AV23","v":2.2894060932339753},2.203013410470429,136.1489825338356,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":33.38313200930338},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB23*Bilans!F23+BC23","v":11.474421296296295},{"v":0.24043060753084056,"d":"24.04%"},2.7588020833333333,null,8.715619212962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W23<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W23<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W23<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W23<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W23<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM23*Bilans!F23+BN23","v":2.9539120370370373},2.842443658280923,175.66657113633389,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":25.873331661559913},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F23<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F23<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F23<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F23<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F23*BT23+BU23","v":2.0460084707552006},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY23","v":4.138972156795373}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.48124999999999996},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.71875},{"$f":"R24*Bilans!F24+S24","v":11.271796875000001},{"v":0.2951974992895709,"d":"29.52%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'A16'!$C$39+'A16'!$C$40)","v":3.32740625},null,7.944390625000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06426470588235295},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.1698529411764707},{"$f":"AC24*Bilans!F24+AD24","v":2.709556985294118},2.6073095518867926,196.71563924336672,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":34.435045288361785},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13750000000000007},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3625},{"$f":"AJ24*Bilans!F24+AK24","v":7.37765625},{"v":0.4510112883071775,"d":"45.10%"},3.32740625,null,4.05025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.0626798389957317},{"$f":"AU24*Bilans!F24+AV24","v":1.8157845401995942},1.8157845401995942,136.9968580428439,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":49.4457467349793},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13687656250000002},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3531484375},{"$f":"BB24*Bilans!F24+BC24","v":7.3727700585937495},{"v":0.4513101891902289,"d":"45.13%"},3.32740625,null,4.045363808593749,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W24<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W24<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W24<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W24<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W24<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.416252112611933},{"$f":"BM24*Bilans!F24+BN24","v":2.042210445945267},2.042210445945267,154.08018317306698,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":43.9635507096051},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F24<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F24<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F24<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F24<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.0626798389957317},{"$f":"Bilans!F24*BT24+BU24","v":1.8157845401995942},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T24-BX24","v":2.0930232558139537},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY24","v":5.782759197283854}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R25*Bilans!F25+S25","v":11.398032407407408},{"v":0.271597497943724,"d":"27.16%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'A16'!$C$39+'A16'!$C$40)","v":3.0956770833333334},null,8.302355324074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC25*Bilans!F25+AD25","v":2.810300925925926},2.7042518343815516,188.99001976054768,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":30.753288744285644},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ25*Bilans!F25+AK25","v":7.80036184958736},{"v":0.3968632664774513,"d":"39.69%"},3.0956770833333334,null,4.704684766254027,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU25*Bilans!F25+AV25","v":2.1628434462920305},2.08122671246969,145.44913033433485,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":39.95943209921258},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB25*Bilans!F25+BC25","v":11.398032407407408},{"v":0.271597497943724,"d":"27.16%"},3.0956770833333334,null,8.302355324074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W25<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W25<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W25<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W25<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W25<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM25*Bilans!F25+BN25","v":2.810300925925926},2.7042518343815516,188.99001976054768,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":30.753288744285644},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F25<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F25<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F25<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F25<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F25*BT25+BU25","v":1.9081007238598748},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY25","v":4.43811586418388}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9508.55192},null,{"$f":"F26/F28","v":3214.512724439641},{"$nulls":9},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.48124999999999996},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.71875},{"$f":"R26*Bilans!F26+S26","v":11.165520833333334},{"v":0.3004300814449244,"d":"30.04%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'A16'!$C$39+'A16'!$C$40)","v":3.3544583333333335},null,7.8110625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06426470588235295},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.1698529411764707},{"$f":"AC26*Bilans!F26+AD26","v":2.6953651960784315},2.5936533018867927,197.36923531367927,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":34.91423851218822},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13750000000000007},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3625},{"$f":"AJ26*Bilans!F26+AK26","v":7.347291666666667},{"v":0.45655712138826665,"d":"45.66%"},3.3544583333333335,null,3.9928333333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.0626798389957317},{"$f":"AU26*Bilans!F26+AV26","v":1.8081722942215865},1.8081722942215865,137.59648707338008,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":50.08119540897173},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13687656250000002},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3531484375},{"$f":"BB26*Bilans!F26+BC26","v":7.342543151041666},{"v":0.45685238265946665,"d":"45.69%"},3.3544583333333335,null,3.988084817708333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W26<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W26<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W26<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W26<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W26<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.416252112611933},{"$f":"BM26*Bilans!F26+BN26","v":2.030678038537859},2.030678038537859,154.52850669861547,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":44.59369150670594},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F26<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F26<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F26<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F26<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.0626798389957317},{"$f":"Bilans!F26*BT26+BU26","v":1.8081722942215865},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T26-BX26","v":2.0930232558139537},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY26","v":5.796618486117594}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R27*Bilans!F27+S27","v":11.406828703703704},{"v":0.26798731672670084,"d":"26.80%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'A16'!$C$39+'A16'!$C$40)","v":3.056885416666667},null,8.349943287037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC27*Bilans!F27+AD27","v":2.826837962962963},2.7201648322851155,187.56964605142824,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":30.16609380655326},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ27*Bilans!F27+AK27","v":7.874594501559985},{"v":0.38819591485772215,"d":"38.82%"},3.056885416666667,null,4.817709084893318,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU27*Bilans!F27+AV27","v":2.1774173268489814},2.0952506352697746,144.47853136768614,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":39.163213278030945},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB27*Bilans!F27+BC27","v":11.406828703703704},{"v":0.26798731672670084,"d":"26.80%"},3.056885416666667,null,8.349943287037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W27<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W27<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W27<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W27<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W27<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM27*Bilans!F27+BN27","v":2.826837962962963},2.7201648322851155,187.56964605142824,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":30.16609380655326},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F27<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F27<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F27<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F27<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F27*BT27+BU27","v":1.923981009866003},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY27","v":4.401484240020145}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.9580072424997312},{"$nulls":11},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R28*Bilans!F28+S28","v":11.511921296296297},{"v":0.22528186360757266,"d":"22.53%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'A16'!$C$39+'A16'!$C$40)","v":2.5934270833333333},null,8.918494212962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC28*Bilans!F28+AD28","v":3.0244120370370373},2.910283280922432,168.30823027312633,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":23.64731225689719},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ28*Bilans!F28+AK28","v":8.761479343548713},{"v":0.296003332501484,"d":"29.60%"},2.5934270833333333,null,6.168052260215379,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU28*Bilans!F28+AV28","v":2.351536847187294},2.262799607670792,130.86279261071917,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":30.41381891118503},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB28*Bilans!F28+BC28","v":11.511921296296297},{"v":0.22528186360757266,"d":"22.53%"},2.5934270833333333,null,8.918494212962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W28<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W28<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W28<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W28<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W28<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM28*Bilans!F28+BN28","v":3.0244120370370373},2.910283280922432,168.30823027312633,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":23.64731225689719},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F28<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F28<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F28<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F28<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F28*BT28+BU28","v":2.113708637412906},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY28","v":4.006404640229034}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R29*Bilans!F29+S29","v":16.21125},{"v":0.1018550646413242,"d":"10.19%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'A16'!$C$39+'A16'!$C$40)","v":1.6511979166666668},null,14.560052083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC29*Bilans!F29+AD29","v":4.284041666666667},4.122379716981133,145.18506065742926,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.166533744419695},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ29*Bilans!F29+AK29","v":14.178793205804752},{"v":0.1164554622314875,"d":"11.65%"},1.6511979166666668,null,12.527595289138084,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU29*Bilans!F29+AV29","v":3.2632148027670596},3.140074621530567,110.58950307702965,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":13.346916093214261},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB29*Bilans!F29+BC29","v":16.21125},{"v":0.1018550646413242,"d":"10.19%"},1.6511979166666668,null,14.560052083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W29<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W29<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W29<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W29<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W29<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM29*Bilans!F29+BN29","v":3.0465324074074074},2.9315689203354296,103.24619291306341,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":14.296205765206649},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F29<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F29<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F29<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F29<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F29*BT29+BU29","v":2.9734728816602356},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY29","v":2.847973541394784}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R30*Bilans!F30+S30","v":13.62725},{"v":0.1439418261204572,"d":"14.39%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'A16'!$C$39+'A16'!$C$40)","v":1.9615312500000002},null,11.66571875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC30*Bilans!F30+AD30","v":3.6709750000000003},3.5324476415094344,150.71806040837262,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":14.373442341612238},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ30*Bilans!F30+AK30","v":11.559624133876333},{"v":0.16968815138647872,"d":"16.97%"},1.9615312500000002,null,9.598092883876333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU30*Bilans!F30+AV30","v":2.83411396206496},2.7271662653832633,116.35932125354134,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":18.617652009150433},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB30*Bilans!F30+BC30","v":13.62725},{"v":0.1439418261204572,"d":"14.39%"},1.9615312500000002,null,11.66571875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W30<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W30<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W30<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W30<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W30<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM30*Bilans!F30+BN30","v":2.914236111111111},2.804264937106918,119.64887100530657,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":18.105790158465386},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F30<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F30<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F30<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F30<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F30*BT30+BU30","v":2.5807931772389763},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY30","v":3.281305982869584}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R31*Bilans!F31+S31","v":12.5435},{"v":0.16675469366604218,"d":"16.68%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'A16'!$C$39+'A16'!$C$40)","v":2.0916875},null,10.451812499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC31*Bilans!F31+AD31","v":3.4138500000000005},3.2850254716981135,150.42295886179244,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":16.587601974310523},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ31*Bilans!F31+AK31","v":10.46112394745899},{"v":0.1999486394105933,"d":"19.99%"},2.0916875,null,8.369436447458991,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU31*Bilans!F31+AV31","v":2.6541456818362836},2.553989241012273,116.94844434057246,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":21.335522532742786},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB31*Bilans!F31+BC31","v":12.5435},{"v":0.16675469366604218,"d":"16.68%"},2.0916875,null,10.451812499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W31<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W31<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W31<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W31<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W31<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM31*Bilans!F31+BN31","v":2.85875},2.7508726415094342,125.96383369103773,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":19.808512461740264},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F31<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F31<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F31<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F31<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F31*BT31+BU31","v":2.4161002091017703},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY31","v":3.504975522588746}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R37*Bilans!F37+S37","v":11.533449074074074},{"v":0.21662987084667182,"d":"21.66%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'A16'!$C$39+'A16'!$C$40)","v":2.4984895833333334},null,9.034959490740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC37*Bilans!F37+AD37","v":3.064884259259259},2.949228249475891,163.84068886432124,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":22.415681970952317},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ37*Bilans!F37+AK37","v":8.943153991797505},{"v":0.27937454567201925,"d":"27.94%"},2.4984895833333334,null,6.444664408464172,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU37*Bilans!F37+AV37","v":2.3872045022345696},2.297121313471001,127.6137031682396,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":28.779047110972076},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB37*Bilans!F37+BC37","v":11.533449074074074},{"v":0.21662987084667182,"d":"21.66%"},2.4984895833333334,null,9.034959490740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W37<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W37<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W37<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W37<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W37<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM37*Bilans!F37+BN37","v":3.064884259259259},2.949228249475891,163.84068886432124,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":22.415681970952317},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F37<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F37<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F37<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F37<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F37*BT37+BU37","v":2.1525735479015884},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY37","v":3.9340686413611983}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R44*Bilans!F44+S44","v":11.511574074074074},{"v":0.22542167705610297,"d":"22.54%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'A16'!$C$39+'A16'!$C$40)","v":2.5949583333333335},null,8.916615740740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC44*Bilans!F44+AD44","v":3.0237592592592595},2.909655136268344,168.3788330807128,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":23.667447437883915},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ44*Bilans!F44+AK44","v":8.758549107286635},{"v":0.29627719175250955,"d":"29.63%"},2.5949583333333335,null,6.163590773953302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU44*Bilans!F44+AV44","v":2.3509615624284668},2.262246031770789,130.91391561254378,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":30.440592682174422},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB44*Bilans!F44+BC44","v":11.511574074074074},{"v":0.22542167705610297,"d":"22.54%"},2.5949583333333335,null,8.916615740740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W44<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W44<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W44<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W44<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W44<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM44*Bilans!F44+BN44","v":3.0237592592592595},2.909655136268344,168.3788330807128,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":23.667447437883915},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F44<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F44<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F44<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F44<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F44*BT44+BU44","v":2.1130817840179272},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY44","v":4.007593154733954}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R61*Bilans!F61+S61","v":11.482291666666667},{"v":0.23724303728567542,"d":"23.72%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'A16'!$C$39+'A16'!$C$40)","v":2.72409375},null,8.758197916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC61*Bilans!F61+AD61","v":2.9687083333333333},2.856681603773585,174.16687818926886,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":25.397376243877105},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ61*Bilans!F61+AK61","v":8.51143251585145},{"v":0.32005114825579895,"d":"32.01%"},2.72409375,null,5.78733876585145,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU61*Bilans!F61+AV61","v":2.3024458811007213},2.2155611308705057,135.0788849171957,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":32.746655684239165},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB61*Bilans!F61+BC61","v":11.482291666666667},{"v":0.23724303728567542,"d":"23.72%"},2.72409375,null,8.758197916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W61<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W61<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W61<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W61<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W61<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM61*Bilans!F61+BN61","v":2.9687083333333333},2.856681603773585,174.16687818926886,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":25.397376243877105},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F61<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F61<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F61<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F61<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F61*BT61+BU61","v":2.060217147708052},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY61","v":4.1104269530248985}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R71*Bilans!F71+S71","v":13.18525},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":{"v":0.1527930515791004,"d":"15.28%"}},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'A16'!$C$39+'A16'!$C$40)","v":2.0146145833333335},null,11.170635416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC71*Bilans!F71+AD71","v":3.5661083333333337},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.4315382075471703},150.7843624932783,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":15.237916449537657},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ71*Bilans!F71+AK71","v":11.111608371572789},{"v":0.18130719837889459,"d":"18.13%"},2.0146145833333335,null,9.096993788239455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU71*Bilans!F71+AV71","v":2.7607151340501273},2.65653720446333,116.73023716702205,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":19.683327759214816},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB71*Bilans!F71+BC71","v":13.18525},{"v":0.1527930515791004,"d":"15.28%"},2.0146145833333335,null,11.170635416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W71<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W71<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W71<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W71<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W71<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM71*Bilans!F71+BN71","v":2.8916064814814813},2.782489255765199,122.26466476526464,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":18.792343004257212},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F71<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F71<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F71<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F71<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F71*BT71+BU71","v":2.513624280430076},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY71","v":3.368988817841278}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R77*Bilans!F77+S77","v":11.956999999999999},{"v":0.18082503972568373,"d":"18.08%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'A16'!$C$39+'A16'!$C$40)","v":2.162125},null,9.794875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC77*Bilans!F77+AD77","v":3.2747},3.15112641509434,149.61863331509434,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":17.930854734784862},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ77*Bilans!F77+AK77","v":9.86664149363313},{"v":0.2191348496238769,"d":"21.91%"},2.162125,null,7.704516493633131,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU77*Bilans!F77+AV77","v":2.5567510831242934},2.460269910176207,116.81607560507648,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":22.965931407076074},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB77*Bilans!F77+BC77","v":11.956999999999999},{"v":0.18082503972568373,"d":"18.08%"},2.162125,null,9.794875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W77<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W77<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W77<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W77<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W77<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM77*Bilans!F77+BN77","v":2.828722222222222},2.721977987421383,129.24223682075467,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":20.757842370917373},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F77<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F77<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F77<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F77<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F77*BT77+BU77","v":2.326972249874576},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY77","v":3.6392234988963454}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R94*Bilans!F94+S94","v":11.554166666666667},{"v":0.20833393436711145,"d":"20.83%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'A16'!$C$39+'A16'!$C$40)","v":2.407125},null,9.147041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC94*Bilans!F94+AD94","v":3.103833333333333},2.9867075471698112,159.3737014245283,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":21.260732427643237},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ94*Bilans!F94+AK94","v":9.11799142210145},{"v":0.26399728718380644,"d":"26.40%"},2.407125,null,6.71086642210145,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU94*Bilans!F94+AV94","v":2.421529826177915},2.3301513421712015,124.33920576959747,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":27.251272846866673},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB94*Bilans!F94+BC94","v":11.554166666666667},{"v":0.20833393436711145,"d":"20.83%"},2.407125,null,9.147041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W94<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W94<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W94<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W94<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W94<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM94*Bilans!F94+BN94","v":3.103833333333333},2.9867075471698112,159.3737014245283,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":21.260732427643237},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F94<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F94<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F94<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F94<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F94*BT94+BU94","v":2.189975800468654},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY94","v":3.866879301228364}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"R104*Bilans!F104+S104","v":17.924152802011875},{"v":0.0639866365048655,"d":"6.40%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'A16'!$C$39+'A16'!$C$40)","v":1.1469062500000002},null,16.777246552011874,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AC104*Bilans!F104+AD104","v":4.5955524825},4.422135407688679,102.22097655027957,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.220465898030357},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"AJ104*Bilans!F104+AK104","v":17.924152802011875},{"v":0.0639866365048655,"d":"6.40%"},1.1469062500000002,null,16.777246552011874,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AU104*Bilans!F104+AV104","v":4.5955524825},4.422135407688679,102.22097655027957,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.220465898030357},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"BB104*Bilans!F104+BC104","v":17.924152802011875},{"v":0.0639866365048655,"d":"6.40%"},1.1469062500000002,null,16.777246552011874,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W104<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W104<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W104<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W104<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W104<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"BM104*Bilans!F104+BN104","v":4.472727888888889},4.303945704402516,99.48893291654244,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.39128473945716},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F104<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F104<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F104<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F104<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F104*BT104+BU104","v":3.2137173912103445},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY104","v":2.6350705622668062}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F116<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F116<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F116<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F116<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F116<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F116<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F116<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F116<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F116<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F116<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F116<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F116<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F116<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F116<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F116<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F116*BT116+BU116","v":3.1955081575344826},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY116","v":2.6500862071205256}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F119<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F119<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F119<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F119<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F119<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F119<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F119<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F119<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F119<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F119<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F119<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F119<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F119<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F119<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F119<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F119*BT119+BU119","v":3.3387665163517237},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY119","v":2.536377447044923}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F136<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F136<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F136<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F136<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F136<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F136<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F136<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F136<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F136<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F136<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F136<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F136<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F136<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F136<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F136<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F136*BT136+BU136","v":3.4179209402896547},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY136","v":2.4776383775294684}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F142<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F142<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F142<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F142<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F142<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F142<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F142<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F142<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F142<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F142<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F142<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F142<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F142<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F142<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F142<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F142*BT142+BU142","v":3.346570473641379},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY142","v":2.5304628005663607}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F152<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F152<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F152<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F152<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F152<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F152<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F152<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F152<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F152<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F152<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F152<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F152<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F152<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F152<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F152<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F152*BT152+BU152","v":3.477937088017241},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY152","v":2.43488363323186}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F169<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F169<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F169<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F169<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F169<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F169<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F169<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F169<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F169<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F169<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F169<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F169<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F169<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F169<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F169<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F169*BT169+BU169","v":3.5515172567482756},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY169","v":2.3844378277854097}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F175<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F175<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F175<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F175<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F175<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F175<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F175<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F175<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F175<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F175<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F175<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F175<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F175<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F175<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F175<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F175*BT175+BU175","v":3.4097453659862067},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY175","v":2.483579031296354}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F185<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F185<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F185<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F185<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F185<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F185<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F185<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F185<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F185<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F185<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F185<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F185<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F185<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F185<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F185<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F185*BT185+BU185","v":3.626398085027586},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY185","v":2.3352020088436696}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F201<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F201<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F201<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F201<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F201<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F201<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F201<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F201<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F201<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F201<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F201<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F201<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F201<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F201<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F201<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F201*BT201+BU201","v":3.5779020647275854},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY201","v":2.36685407812246}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F211<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F211<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F211<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F211<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F211<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F211<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F211<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.06173089480551726},{"$f":"IF(Bilans!F211<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F211<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F211<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F211<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F211<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F211<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F211<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F211<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.396611210096551},{"$f":"Bilans!F211*BT211+BU211","v":3.739515384178241},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY211","v":2.264564047216557}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F217<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F217<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F217<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F217<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F217<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F217<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F217<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F217<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F217<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F217<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F217<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F217<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F217<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F217<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F217<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F217*BT217+BU217","v":3.4805384071137926},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY217","v":2.433063825905482}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F234<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F234<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F234<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F234<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F234<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F234<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F234<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.06173089480551726},{"$f":"IF(Bilans!F234<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F234<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F234<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F234<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F234<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F234<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F234<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F234<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.396611210096551},{"$f":"Bilans!F234*BT234+BU234","v":3.9056743760297583},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY234","v":2.1682227645489545}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F244<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F244<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F244<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F244<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F244<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F244<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F244<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F244<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F244<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F244<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F244<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F244<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F244<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F244<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F244<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F244*BT244+BU244","v":3.3606919201655168},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY244","v":2.5198299321070112}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"R250*Bilans!F250+S250","v":18.412336343315744},{"v":0.05311429875591876,"d":"5.31%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'A16'!$C$39+'A16'!$C$40)","v":0.9779583333333333},null,17.43437800998241,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AC250*Bilans!F250+AD250","v":4.6835000099999995},4.506764160566037,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"AJ250*Bilans!F250+AK250","v":18.412336343315744},{"v":0.05311429875591876,"d":"5.31%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":17.43437800998241},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AU250*Bilans!F250+AV250","v":4.6835000099999995},4.506764160566037,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"BB250*Bilans!F250+BC250","v":18.412336343315744},{"v":0.05311429875591876,"d":"5.31%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":17.43437800998241},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W250<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W250<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W250<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W250<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W250<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"BM250*Bilans!F250+BN250","v":4.544751037037037},4.373250997903564,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F250<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F250<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F250<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F250<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F250*BT250+BU250","v":3.275220006993103},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY250","v":2.585588777224726}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'A16'!$C$39+'A16'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W260<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W260<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W260<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W260<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W260<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":0.9885231481481479},0.9512203878406706,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F260<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F260<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F260<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F260<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F260*BT260+BU260","v":3.5834763199344826},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY260","v":2.3631723323842375}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"R277*Bilans!F277+S277","v":19.289886817864996},{"v":0.034954088794456384,"d":"3.50%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'A16'!$C$39+'A16'!$C$40)","v":0.6742604166666668},null,18.61562640119833,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AC277*Bilans!F277+AD277","v":4.841592997499999},4.658891374952829,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"AJ277*Bilans!F277+AK277","v":19.289886817864996},{"v":0.034954088794456384,"d":"3.50%"},0.6742604166666668,null,18.61562640119833,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AU277*Bilans!F277+AV277","v":4.841592997499999},4.658891374952829,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"BB277*Bilans!F277+BC277","v":19.289886817864996},{"v":0.034954088794456384,"d":"3.50%"},0.6742604166666668,null,18.61562640119833,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W277<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W277<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W277<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W277<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W277<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"BM277*Bilans!F277+BN277","v":4.67421862962963},4.497833020964361,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F277<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F277<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F277<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F277<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F277*BT277+BU277","v":3.3857760685965514},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY277","v":2.5011613058430964}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"R286*Bilans!F286+S286","v":18.521477074604224},{"v":0.05076201515748119,"d":"5.08%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'A16'!$C$39+'A16'!$C$40)","v":0.9401875},null,17.581289574604224,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AC286*Bilans!F286+AD286","v":4.703161995},4.5256841838679245,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"AJ286*Bilans!F286+AK286","v":18.521477074604224},{"v":0.05076201515748119,"d":"5.08%"},0.9401875,null,17.581289574604224,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AU286*Bilans!F286+AV286","v":4.703161995},4.5256841838679245,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"BB286*Bilans!F286+BC286","v":18.521477074604224},{"v":0.05076201515748119,"d":"5.08%"},0.9401875,null,17.581289574604224,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W286<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W286<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W286<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W286<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W286<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"BM286*Bilans!F286+BN286","v":4.560852888888889},4.3887452327044025,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F286<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F286<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F286<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F286<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F286*BT286+BU286","v":3.2889698365034477},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY286","v":2.5747794944894076}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3328323218997369},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"R292*Bilans!F292+S292","v":17.35734383575198},{"v":0.07780928423035349,"d":"7.78%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'A16'!$C$39+'A16'!$C$40)","v":1.3505624999999999},null,16.00678133575198,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0516333333333332},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"AC292*Bilans!F292+AD292","v":4.501975833333334},4.332089952830189,121.31368099408016,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.692399133639652},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.2942758047493399},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$6,0))))))","v":12.614264617414253},{"$f":"AJ292*Bilans!F292+AK292","v":15.25538996503958},{"v":0.0885301852718975,"d":"8.85%"},1.3505624999999999,null,13.90482746503958,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04749250479941214},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.011929434764499},{"$f":"AU292*Bilans!F292+AV292","v":3.438174665339223},3.308432225137743,92.64768181664476,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.0724943817196},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3328323218997369},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"BB292*Bilans!F292+BC292","v":17.35734383575198},{"v":0.07780928423035349,"d":"7.78%"},1.3505624999999999,null,16.00678133575198,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W292<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W292<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W292<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W292<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W292<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"BM292*Bilans!F292+BN292","v":4.507261111111112},4.337175786163523,121.45610212783018,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.683378918214679},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F292<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F292<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.04584750287964715},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F292<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F292<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.7268136608587006},{"$f":"Bilans!F292*BT292+BU292","v":3.138294999203534},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY292","v":2.6983990017421684}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3328323218997369},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"R309*Bilans!F309+S309","v":16.84977454485488},{"v":0.09124009320762344,"d":"9.12%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'A16'!$C$39+'A16'!$C$40)","v":1.5373750000000002},null,15.31239954485488,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0516333333333332},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"AC309*Bilans!F309+AD309","v":4.423235},4.256320471698113,138.2750831640566,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.08285225632371},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.2942758047493399},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$6,0))))))","v":12.614264617414253},{"$f":"AJ309*Bilans!F309+AK309","v":14.806619362796836},{"v":0.10383025066902267,"d":"10.38%"},1.5373750000000002,null,13.269244362796835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04749250479941214},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.011929434764499},{"$f":"AU309*Bilans!F309+AV309","v":3.3657485955201194},3.238739214557096,105.21692086331637,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":11.93659860795145},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3328323218997369},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"BB309*Bilans!F309+BC309","v":16.84977454485488},{"v":0.09124009320762344,"d":"9.12%"},1.5373750000000002,null,15.31239954485488,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W309<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W309<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W309<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W309<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W309<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"BM309*Bilans!F309+BN309","v":4.427622222222223},4.260542138364781,138.41223244905666,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":9.073852280883141},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F309<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F309<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.04584750287964715},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F309<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F309<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.7268136608587006},{"$f":"Bilans!F309*BT309+BU309","v":3.068377557312072},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY309","v":2.7598859445581496}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3328323218997369},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"R315*Bilans!F315+S315","v":17.681855349604223},{"v":0.06962646032660577,"d":"6.96%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'A16'!$C$39+'A16'!$C$40)","v":1.2311250000000005},null,16.45073034960422,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0516333333333332},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"AC315*Bilans!F315+AD315","v":4.552318333333333},4.380532735849056,110.11345138103775,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.8286283435802515},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.2942758047493399},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$6,0))))))","v":12.614264617414253},{"$f":"AJ315*Bilans!F315+AK315","v":15.542308874670184},{"v":0.07921120407061306,"d":"7.92%"},1.2311250000000005,null,14.311183874670183,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04749250479941214},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.011929434764499},{"$f":"AU315*Bilans!F315+AV315","v":3.4844798575186497},3.3529900515745497,84.28411092642948,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.921299956125125},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3328323218997369},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"BB315*Bilans!F315+BC315","v":17.681855349604223},{"v":0.06962646032660577,"d":"6.96%"},1.2311250000000005,null,16.45073034960422,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W315<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W315<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W315<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W315<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W315<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"BM315*Bilans!F315+BN315","v":4.558177777777779},4.3861710691823905,110.25518216603778,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.819850281301496},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F315<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F315<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.04584750287964715},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F315<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F315<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.7268136608587006},{"$f":"Bilans!F315*BT315+BU315","v":3.1829963145111897},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY315","v":2.6605032668169257}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R325*Bilans!F325+S325","v":14.502749999999999},{"v":0.12800230416070518,"d":"12.80%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'A16'!$C$39+'A16'!$C$40)","v":1.856385416666667},null,12.646364583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC325*Bilans!F325+AD325","v":3.8786916666666666},3.7323259433962264,149.8276934272406,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.799114606944354},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ325*Bilans!F325+AK325","v":12.447039970746816},{"v":0.14914272156509228,"d":"14.91%"},1.856385416666667,null,10.59065455408015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU325*Bilans!F325+AV325","v":2.9795001021712633},2.867066136051593,115.09335266605314,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.661794752243683},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB325*Bilans!F325+BC325","v":14.502749999999999},{"v":0.12800230416070518,"d":"12.80%"},1.856385416666667,null,12.646364583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W325<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W325<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W325<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W325<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W325<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM325*Bilans!F325+BN325","v":2.959060185185185},2.8473975366876307,114.30379116463575,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":16.776887274957488},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F325<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F325<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F325<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F325<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F325*BT325+BU325","v":2.7138392613027578},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY325","v":3.120439818885249}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R342*Bilans!F342+S342","v":11.582407407407407},{"v":0.19707330721880248,"d":"19.71%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'A16'!$C$39+'A16'!$C$40)","v":2.2825833333333336},null,9.299824074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC342*Bilans!F342+AD342","v":3.156925925925926},3.037796645702306,153.01989263731656,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":19.732288560132336},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ342*Bilans!F342+AK342","v":9.356317304750403},{"v":0.24396172756715048,"d":"24.40%"},2.2825833333333336,null,7.07373397141707,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU342*Bilans!F342+AV342","v":2.46831965322918},2.375175515371475,119.64234106029193,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":25.237158101398254},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB342*Bilans!F342+BC342","v":11.582407407407407},{"v":0.19707330721880248,"d":"19.71%"},2.2825833333333336,null,9.299824074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W342<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W342<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W342<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W342<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W342<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM342*Bilans!F342+BN342","v":3.156925925925926},3.037796645702306,153.01989263731656,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":19.732288560132336},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F342<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F342<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F342<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F342<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F342*BT342+BU342","v":2.240959876593593},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY342","v":3.7789039337445613}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R352*Bilans!F352+S352","v":11.534143518518519},{"v":0.21635131202649138,"d":"21.64%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'A16'!$C$39+'A16'!$C$40)","v":2.4954270833333334},null,9.038716435185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC352*Bilans!F352+AD352","v":3.066189814814815},2.950484538784067,163.69361983287473,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":22.37649329530407},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ352*Bilans!F352+AK352","v":8.94901446432166},{"v":0.27884937422799083,"d":"27.88%"},2.4954270833333334,null,6.453587380988327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU352*Bilans!F352+AV352","v":2.3883550717522235},2.2982284652710074,127.5062898103518,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":28.727125478456177},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB352*Bilans!F352+BC352","v":11.534143518518519},{"v":0.21635131202649138,"d":"21.64%"},2.4954270833333334,null,9.038716435185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W352<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W352<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W352<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W352<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W352<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM352*Bilans!F352+BN352","v":3.066189814814815},2.950484538784067,163.69361983287473,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":22.37649329530407},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F352<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F352<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F352<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F352<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F352*BT352+BU352","v":2.1538272546915462},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY352","v":3.931778685861243}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R358*Bilans!F358+S358","v":11.588310185185184},{"v":0.19472658629885245,"d":"19.47%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'A16'!$C$39+'A16'!$C$40)","v":2.2565520833333337},null,9.33175810185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC358*Bilans!F358+AD358","v":3.1680231481481482},3.048475104821803,151.65325315834642,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":19.419291765369508},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ358*Bilans!F358+AK358","v":9.406131321205718},{"v":0.23990225165643117,"d":"23.99%"},2.2565520833333337,null,7.149579237872384,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU358*Bilans!F358+AV358","v":2.478099494129239},2.384586305671532,118.62661109481812,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":24.82578523545143},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB358*Bilans!F358+BC358","v":11.588310185185184},{"v":0.19472658629885245,"d":"19.47%"},2.2565520833333337,null,9.33175810185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W358<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W358<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W358<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W358<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W358<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM358*Bilans!F358+BN358","v":3.1680231481481482},3.048475104821803,151.65325315834642,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":19.419291765369508},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F358<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F358<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F358<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F358<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F358*BT358+BU358","v":2.2516163843082317},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY358","v":3.761019040383742}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R369*Bilans!F369+S369","v":11.672249999999998},{"v":0.18816619903331983,"d":"18.82%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'A16'!$C$39+'A16'!$C$40)","v":2.196322916666667},null,9.475927083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC369*Bilans!F369+AD369","v":3.207141666666667},3.0861174528301887,149.06487367724057,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":18.625046965496274},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ369*Bilans!F369+AK369","v":9.57801595445681},{"v":0.2293087552902521,"d":"22.93%"},2.196322916666667,null,7.381693037790143,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU369*Bilans!F369+AV369","v":2.509465299691661},2.4147684959297115,116.63754419827293,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":23.803144109626103},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB369*Bilans!F369+BC369","v":11.672249999999998},{"v":0.18816619903331983,"d":"18.82%"},2.196322916666667,null,9.475927083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W369<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W369<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W369<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W369<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W369<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM369*Bilans!F369+BN369","v":2.8141435185185184},2.7079494234800836,130.79869606557912,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":21.226054667642778},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F369<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F369<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F369<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F369<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F369*BT369+BU369","v":2.2836999798149966},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY369","v":3.7081806576489447}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R370*Bilans!F370+S370","v":11.566666666666666},{"v":0.20334293948126805,"d":"20.33%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'A16'!$C$39+'A16'!$C$40)","v":2.3520000000000003},null,9.214666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC370*Bilans!F370+AD370","v":3.1273333333333335},3.009320754716981,156.59903343396226,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":20.577806437859728},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ370*Bilans!F370+AK370","v":9.223479927536234},{"v":0.2550013680821512,"d":"25.50%"},2.3520000000000003,null,6.8714799275362335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU370*Bilans!F370+AV370","v":2.442240077495688},2.3500800745713226,122.29346692054249,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":26.350259580536104},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB370*Bilans!F370+BC370","v":11.566666666666666},{"v":0.20334293948126805,"d":"20.33%"},2.3520000000000003,null,9.214666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W370<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W370<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W370<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W370<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W370<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM370*Bilans!F370+BN370","v":3.1273333333333335},3.009320754716981,156.59903343396226,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":20.577806437859728},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F370<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F370<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F370<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F370<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F370*BT370+BU370","v":2.2125425226878894},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY370","v":3.8274392497259315}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R371*Bilans!F371+S371","v":12.18225},{"v":0.17526096711745914,"d":"17.53%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'A16'!$C$39+'A16'!$C$40)","v":2.1350729166666667},null,10.047177083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC371*Bilans!F371+AD371","v":3.3281416666666668},3.20255141509434,149.98108723384436,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":17.401682370291727},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ371*Bilans!F371+AK371","v":10.094957218653207},{"v":0.21149895640186894,"d":"21.15%"},2.1350729166666667,null,7.9598843019865395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU371*Bilans!F371+AV371","v":2.594156255093391},2.4962635662219426,116.90439126741445,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":22.32527977177754},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB371*Bilans!F371+BC371","v":12.18225},{"v":0.17526096711745914,"d":"17.53%"},2.1350729166666667,null,10.047177083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W371<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W371<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W371<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W371<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W371<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM371*Bilans!F371+BN371","v":2.8402546296296296},2.733075209643606,127.99469494922694,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":20.39087043904188},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F371<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F371<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F371<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F371<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F371*BT371+BU371","v":2.3612025530560348},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY371","v":3.5864657532505597}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.4891017378564326},{"$f":"SUM(AF7:AF372)/229","v":3.3582336145875273},{"$f":"SUM(AG7:AG372)/Z373","v":3.197144557253724},{"$f":"SUM(AH7:AH372)","v":3651.0858078635506},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":2.8672761971464613},{"$f":"SUM(AX7:AX372)/229","v":2.7643985282172148},{"$f":"SUM(AY7:AY372)/AR373","v":2.5036726249694907},{"$f":"SUM(AZ7:AZ372)","v":4731.854075373046},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9508.55192},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.278258666570471},{"$f":"SUM(BP7:BP372)/229","v":3.156979273544547},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.9580072424997312},{"$f":"SUM(BR7:BR372)","v":3972.6001792495636},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1061.6408724810728},null,{"$f":"SUM(BX7:BX372)","v":2576.5116279069853},{"$f":"SUM(BY7:BY372)","v":20.930232558139537},null,{"$f":"SUM(CA7:CA372)","v":1130.7092381932728},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":2.908605130085131}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-A14","index":28,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5008.801197935858},null,null,"COP",{"$f":"K13","v":3.2058104053780028},{"$f":"L13","v":2.622833930028262},{"$f":"M13","v":3.035517473286992},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9982710851386762},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9982710851386762},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9982710851386762},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.035517473286992},null,null,"Udział 2ŹC",{"$f":"1-K3","v":1.7289148613237604E-3},{"$f":"1-L3","v":1.7289148613237604E-3},{"$f":"1-M3","v":1.7289148613237604E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9982710851386762},null,null,"COP-Inst",{"$f":"K14","v":3.2075423145628545},{"$f":"L14","v":2.624565839213114},{"$f":"M14","v":3.0372493824718436}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":1.7289148613237604E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.0372493824718436},{"$nulls":10},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R7*Bilans!F7+S7","v":10.858333333333333},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.199027244819647,"d":"19.90%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'A14'!$C$39+'A14'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":8.697229166666666},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC7*Bilans!F7+AD7","v":3.4045666666666667},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.2760924528301887},{"$f":"AF7*Z7","v":155.47188148773586},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":17.237985744637108},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ7*Bilans!F7+AK7","v":9.12847931118628},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.2367430645341325,"d":"23.67%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":6.967375144519614},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU7*Bilans!F7+AV7","v":2.5952207941327403},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.497287933976788},{"$f":"AX7*AR7","v":118.51254483876946},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":22.61382607574194},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB7*Bilans!F7+BC7","v":10.858333333333333},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.199027244819647,"d":"19.90%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":8.697229166666666},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W7<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W7<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W7<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W7<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W7<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM7*Bilans!F7+BN7","v":3.0104629629629627},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.896860587002096},{"$f":"BP7*BJ7","v":137.474864447065},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":19.49463334666134},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F7<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F7<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F7<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F7<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F7*BT7+BU7","v":2.373557676479644},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY7","v":3.567797057109297}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R8*Bilans!F8+S8","v":10.438518518518519},{"v":0.24370476156684645,"d":"24.37%"},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'A14'!$C$39+'A14'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":7.894601851851852},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC8*Bilans!F8+AD8","v":3.1294074074074074},3.011316561844864,{"$f":"AF8*Z8","v":170.57301532914047},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":22.384348711151087},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ8*Bilans!F8+AK8","v":8.489883049390748},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.2996409552248454,"d":"29.96%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":5.945966382724081},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU8*Bilans!F8+AV8","v":2.381157992161464},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.2913029735893335},{"$f":"AX8*AR8","v":129.78856563599422},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":29.41835312787454},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB8*Bilans!F8+BC8","v":10.438518518518519},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.24370476156684645,"d":"24.37%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":7.894601851851852},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W8<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W8<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W8<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W8<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W8<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM8*Bilans!F8+BN8","v":3.1294074074074074},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.011316561844864},{"$f":"BP8*BJ8","v":170.57301532914047},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":22.384348711151087},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F8<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F8<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F8<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F8<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F8*BT8+BU8","v":2.1665734657622155},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY8","v":3.908647561158986}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2910.2099089716694},{"$nulls":9},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R9*Bilans!F9+S9","v":10.420925925925927},{"v":0.25342237840527426,"d":"25.34%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'A14'!$C$39+'A14'!$C$40)","v":2.6408958333333334},null,7.780030092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC9*Bilans!F9+AD9","v":3.0748703703703706},2.958837526205451,174.48708717662478,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":23.717451322850103},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ9*Bilans!F9+AK9","v":8.401884794412718},{"v":0.314321833487831,"d":"31.43%"},2.6408958333333334,null,5.760988961079384,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU9*Bilans!F9+AV9","v":2.3381694961716293},2.2499366849953413,132.68214121920278,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":31.19024880477706},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB9*Bilans!F9+BC9","v":10.420925925925927},{"v":0.25342237840527426,"d":"25.34%"},2.6408958333333334,null,7.780030092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W9<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W9<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W9<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W9<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W9<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM9*Bilans!F9+BN9","v":3.0748703703703706},2.958837526205451,174.48708717662478,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":23.717451322850103},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F9<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F9<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F9<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F9<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F9*BT9+BU9","v":2.1239203491749623},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY9","v":3.9871420302144562}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R10*Bilans!F10+S10","v":10.308425925925926},{"v":0.3163482093936101,"d":"31.63%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'A14'!$C$39+'A14'!$C$40)","v":3.2610520833333334},null,7.0473738425925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC10*Bilans!F10+AD10","v":2.7261203703703707},2.6232479035639416,193.7406297296908,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":33.50340902992653},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ10*Bilans!F10+AK10","v":7.839159111263727},{"v":0.41599513889795625,"d":"41.60%"},3.2610520833333334,null,4.578107027930393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU10*Bilans!F10+AV10","v":2.0632693770787376},2.0632693770787376,152.38327566149442,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":42.596351439304115},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB10*Bilans!F10+BC10","v":10.308425925925926},{"v":0.3163482093936101,"d":"31.63%"},3.2610520833333334,null,7.0473738425925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W10<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W10<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W10<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W10<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W10<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM10*Bilans!F10+BN10","v":2.7261203703703707},2.6232479035639416,193.7406297296908,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":33.50340902992653},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F10<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F10<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F10<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F10<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F10*BT10+BU10","v":1.8511648931038427},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY10","v":4.574617920084019}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.2673079322171206},{"$nulls":11},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R11*Bilans!F11+S11","v":10.323703703703705},{"v":0.30772225012556503,"d":"30.77%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'A14'!$C$39+'A14'!$C$40)","v":3.1768333333333336},null,7.1468703703703715,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC11*Bilans!F11+AD11","v":2.7734814814814817},2.668821802935011,191.71214539203356,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":32.03003658992575},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ11*Bilans!F11+AK11","v":7.915578648481491},{"v":0.4013393681512812,"d":"40.13%"},3.1768333333333336,null,4.738745315148157,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU11*Bilans!F11+AV11","v":2.100601492017278},2.100601492017278,150.89460757756916,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":40.6942774842592},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB11*Bilans!F11+BC11","v":10.323703703703705},{"v":0.30772225012556503,"d":"30.77%"},3.1768333333333336,null,7.1468703703703715,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W11<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W11<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W11<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W11<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W11<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM11*Bilans!F11+BN11","v":2.7734814814814817},2.668821802935011,191.71214539203356,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":32.03003658992575},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F11<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F11<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F11<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F11<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F11*BT11+BU11","v":1.8882057575085627},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY11","v":4.484877804946982}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R12*Bilans!F12+S12","v":10.302685185185187},{"v":0.31959609145404383,"d":"31.96%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'A14'!$C$39+'A14'!$C$40)","v":3.2926979166666674},null,7.009987268518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC12*Bilans!F12+AD12","v":2.708324074074074},2.606123165618449,194.45522847182917,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":34.070359249091446},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ12*Bilans!F12+AK12","v":7.810443891218264},{"v":0.4215762845910511,"d":"42.16%"},3.2926979166666674,null,4.517745974551596,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU12*Bilans!F12+AV12","v":2.049241552071528},2.049241552071528,152.90364609742903,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":43.32898306216893},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB12*Bilans!F12+BC12","v":10.302685185185187},{"v":0.31959609145404383,"d":"31.96%"},3.2926979166666674,null,7.009987268518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W12<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W12<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W12<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W12<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W12<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM12*Bilans!F12+BN12","v":2.708324074074074},2.606123165618449,194.45522847182917,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":34.070359249091446},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F12<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F12<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F12<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F12<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F12*BT12+BU12","v":1.83724650769116},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY12","v":4.609273746104616}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3763.730588548537},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.2058104053780028},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.622833930028262},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.035517473286992},{"$nulls":4},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R13*Bilans!F13+S13","v":10.310185185185185},{"v":0.3153536147283341,"d":"31.54%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'A14'!$C$39+'A14'!$C$40)","v":3.251354166666667},null,7.058831018518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC13*Bilans!F13+AD13","v":2.731574074074074},2.6284958071278828,193.51643256027256,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":33.33114504593065},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ13*Bilans!F13+AK13","v":7.84795893676153},{"v":0.4142929636693974,"d":"41.43%"},3.251354166666667,null,4.596604770094863,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU13*Bilans!F13+AV13","v":2.0675682266777207},2.0675682266777207,152.21954176858048,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":42.37382538073613},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB13*Bilans!F13+BC13","v":10.310185185185185},{"v":0.3153536147283341,"d":"31.54%"},3.251354166666667,null,7.058831018518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W13<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W13<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W13<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W13<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W13<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM13*Bilans!F13+BN13","v":2.731574074074074},2.6284958071278828,193.51643256027256,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":33.33114504593065},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F13<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F13<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F13<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F13<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F13*BT13+BU13","v":1.855430204762568},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY13","v":4.564101668328139}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.2075423145628545},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.624565839213114},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.0372493824718436},{"$nulls":4},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R14*Bilans!F14+S14","v":10.37425925925926},{"v":0.2793593027614644,"d":"27.94%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'A14'!$C$39+'A14'!$C$40)","v":2.8981458333333334},null,7.476113425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC14*Bilans!F14+AD14","v":2.930203703703704},2.8196299790356396,183.68620479926625,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":27.494084534636066},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ14*Bilans!F14+AK14","v":8.16845784436573},{"v":0.3547971830854654,"d":"35.48%"},2.8981458333333334,null,5.270312011032396,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU14*Bilans!F14+AV14","v":2.224136854177541},2.1402071615670675,139.42486564386738,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":36.22226221467144},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB14*Bilans!F14+BC14","v":10.37425925925926},{"v":0.2793593027614644,"d":"27.94%"},2.8981458333333334,null,7.476113425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W14<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W14<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W14<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W14<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W14<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM14*Bilans!F14+BN14","v":2.930203703703704},2.8196299790356396,183.68620479926625,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":27.494084534636066},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F14<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F14<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F14<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F14<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F14*BT14+BU14","v":2.0107773451750903},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY14","v":4.211491696653199}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.526363589607226},{"$nulls":4},{"$f":"F11","v":3.2673079322171206},{"$f":"F15","v":2.526363589607226},{"$f":"F28","v":3.0508710947896946},{"$nulls":4},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R15*Bilans!F15+S15","v":10.32212962962963},{"v":0.30860980543420735,"d":"30.86%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'A14'!$C$39+'A14'!$C$40)","v":3.185510416666667},null,7.136619212962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC15*Bilans!F15+AD15","v":2.768601851851852},2.664126310272537,191.92965367623168,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":32.179509345872525},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ15*Bilans!F15+AK15","v":7.9077051204045095},{"v":0.40283626768618247,"d":"40.28%"},3.185510416666667,null,4.722194703737843,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU15*Bilans!F15+AV15","v":2.0967551529023982},2.0967551529023982,151.05495891418278,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":40.887119023568054},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB15*Bilans!F15+BC15","v":10.32212962962963},{"v":0.30860980543420735,"d":"30.86%"},3.185510416666667,null,7.136619212962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W15<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W15<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W15<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W15<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W15<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM15*Bilans!F15+BN15","v":2.768601851851852},2.664126310272537,191.92965367623168,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":32.179509345872525},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F15<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F15<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F15<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F15<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F15*BT15+BU15","v":1.88438942602444},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY15","v":4.493960736602766}]
[null,10,{"$nulls":8},{"$f":"F19","v":2.9788553159587634},{"$f":"F19","v":2.9788553159587634},{"$f":"F19","v":2.9788553159587634},{"$nulls":4},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R16*Bilans!F16+S16","v":10.446296296296296},{"v":0.23941898599539094,"d":"23.94%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'A14'!$C$39+'A14'!$C$40)","v":2.501041666666667},null,7.945254629629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC16*Bilans!F16+AD16","v":3.1535185185185184},3.034517819706499,168.76470854297696,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":21.80967584708439},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ16*Bilans!F16+AK16","v":8.528787541065247},{"v":0.2932470359502338,"d":"29.32%"},2.501041666666667,null,6.02774587439858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU16*Bilans!F16+AV16","v":2.4001634324938124},2.309591227494046,128.44791611708138,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":28.655222280095288},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB16*Bilans!F16+BC16","v":10.446296296296296},{"v":0.23941898599539094,"d":"23.94%"},2.501041666666667,null,7.945254629629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W16<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W16<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W16<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W16<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W16<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM16*Bilans!F16+BN16","v":3.1535185185185184},3.034517819706499,168.76470854297696,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":21.80967584708439},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F16<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F16<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F16<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F16<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F16*BT16+BU16","v":2.1854306330955273},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY16","v":3.8749214753287915}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2576.5116279069853},null,{"$f":"F17/F19","v":864.933457527701},{"$nulls":9},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R17*Bilans!F17+S17","v":10.43425925925926},{"v":0.24605444138787821,"d":"24.61%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'A14'!$C$39+'A14'!$C$40)","v":2.5673958333333333},null,7.866863425925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC17*Bilans!F17+AD17","v":3.116203703703704},2.9986111111111113,171.54304513888889,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":22.70281889763779},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ17*Bilans!F17+AK17","v":8.468578208711858},{"v":0.30316728145607524,"d":"30.32%"},2.5673958333333333,null,5.901182375378524,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU17*Bilans!F17+AV17","v":2.3707502510270833},2.28128797740342,130.50678196730613,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":29.84144293675965},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB17*Bilans!F17+BC17","v":10.43425925925926},{"v":0.24605444138787821,"d":"24.61%"},2.5673958333333333,null,7.866863425925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W17<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W17<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W17<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W17<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W17<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM17*Bilans!F17+BN17","v":3.116203703703704},2.9986111111111113,171.54304513888889,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":22.70281889763779},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F17<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F17<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F17<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F17<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F17*BT17+BU17","v":2.1562469217463542},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY17","v":3.927366577369851}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":20.930232558139537},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4691.412777026636},{"$nulls":5},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R18*Bilans!F18+S18","v":10.430277777777778},{"v":0.24825261658100084,"d":"24.83%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'A14'!$C$39+'A14'!$C$40)","v":2.5893437500000003},null,7.840934027777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC18*Bilans!F18+AD18","v":3.103861111111111},2.98673427672956,172.4368634162736,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":23.00296950930293},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ18*Bilans!F18+AK18","v":8.448662814164198},{"v":0.3064797124651443,"d":"30.65%"},2.5893437500000003,null,5.859319064164198,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU18*Bilans!F18+AV18","v":2.3610212756188576},2.2719261331426743,131.16795135239246,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":30.24031305320853},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB18*Bilans!F18+BC18","v":10.430277777777778},{"v":0.24825261658100084,"d":"24.83%"},2.5893437500000003,null,7.840934027777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W18<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W18<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W18<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W18<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W18<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM18*Bilans!F18+BN18","v":3.103861111111111},2.98673427672956,172.4368634162736,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":23.00296950930293},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F18<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F18<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F18<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F18<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F18*BT18+BU18","v":2.146593847992397},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY18","v":3.9450276543666165}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.9788553159587634},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5008.801197935858},{"$nulls":5},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R19*Bilans!F19+S19","v":10.419722222222223},{"v":0.25408846738290103,"d":"25.41%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'A14'!$C$39+'A14'!$C$40)","v":2.64753125},null,7.772190972222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC19*Bilans!F19+AD19","v":3.071138888888889},2.955246855345912,174.7459629917453,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":23.81039417154331},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ19*Bilans!F19+AK19","v":8.395863861177379},{"v":0.31533756308772837,"d":"31.53%"},2.64753125,null,5.7483326111773785,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU19*Bilans!F19+AV19","v":2.3352281780249564},2.2471063599862786,132.87308439575867,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":31.313868249845402},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB19*Bilans!F19+BC19","v":10.419722222222223},{"v":0.25408846738290103,"d":"25.41%"},2.64753125,null,7.772190972222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W19<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W19<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W19<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W19<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W19<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM19*Bilans!F19+BN19","v":3.071138888888889},2.955246855345912,174.7459629917453,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":23.81039417154331},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F19<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F19<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F19<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F19<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F19*BT19+BU19","v":2.121001978040045},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY19","v":3.9926280978052775}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":5822.087653633902},{"$nulls":5},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R20*Bilans!F20+S20","v":10.351574074074074},{"v":0.2920520005009079,"d":"29.21%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'A14'!$C$39+'A14'!$C$40)","v":3.0231979166666667},null,7.3283761574074076,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC20*Bilans!F20+AD20","v":2.85987962962963},2.7519596436058706,187.53710584289837,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":29.467958474035743},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ20*Bilans!F20+AK20","v":8.05498641031511},{"v":0.37532005178744926,"d":"37.53%"},3.0231979166666667,null,5.031788493648443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU20*Bilans!F20+AV20","v":2.168704319874859},2.0868664210116568,142.21316427607613,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":38.8595224320527},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB20*Bilans!F20+BC20","v":10.351574074074074},{"v":0.2920520005009079,"d":"29.21%"},3.0231979166666667,null,7.3283761574074076,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W20<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W20<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W20<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W20<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W20<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM20*Bilans!F20+BN20","v":2.85987962962963},2.7519596436058706,187.53710584289837,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":29.467958474035743},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F20<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F20<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F20<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F20<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F20*BT20+BU20","v":1.9557772737862638},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY20","v":4.329926626373468}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.42500000000000004},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.275000000000002},{"$f":"R21*Bilans!F21+S21","v":10.023750000000001},{"v":0.3379099638358897,"d":"33.79%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'A14'!$C$39+'A14'!$C$40)","v":3.387125},null,6.636625000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.07613636363636361},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.2329545454545454},{"$f":"AC21*Bilans!F21+AD21","v":2.6505113636363635},2.5504920668953686,196.08438059498286,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":35.87087808956249},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.2180031446540882},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.170047169811323},{"$f":"AJ21*Bilans!F21+AK21","v":7.502323113207548},{"v":0.4514768224307879,"d":"45.15%"},3.387125,null,4.115198113207548,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1391550168955042},{"$f":"AU21*Bilans!F21+AV21","v":1.8020974138553565},1.8020974138553565,138.5470512746137,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":50.76772725857939},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.23712657232704415},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.456898584905662},{"$f":"BB21*Bilans!F21+BC21","v":7.642880306603774},{"v":0.4431738904864675,"d":"44.32%"},3.387125,null,4.255755306603774,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W21<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W21<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W21<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W21<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W21<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.409232720466866},{"$f":"BM21*Bilans!F21+BN21","v":1.8822327204668663},1.8822327204668663,144.70793378221316,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":48.60631153904676},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F21<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F21<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F21<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F21<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.1391550168955042},{"$f":"Bilans!F21*BT21+BU21","v":1.8020974138553565},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T21-BX21","v":2.0930232558139537},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY21","v":5.807762763489557}]
[null,16,null,null,"5 | 30 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R22*Bilans!F22+S22","v":10.468240740740741},{"v":0.2273613088972819,"d":"22.74%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'A14'!$C$39+'A14'!$C$40)","v":2.3800729166666668},null,8.088167824074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC22*Bilans!F22+AD22","v":3.2215462962962964},3.0999785115303986,163.40529230516248,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":20.2346507457024},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ22*Bilans!F22+AK22","v":8.638553785432581},{"v":0.2755175201525336,"d":"27.55%"},2.3800729166666668,null,6.258480868765915,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU22*Bilans!F22+AV22","v":2.45378592486008},2.3611902295823413,124.46246908418696,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":26.565831805553188},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB22*Bilans!F22+BC22","v":10.468240740740741},{"v":0.2273613088972819,"d":"22.74%"},2.3800729166666668,null,8.088167824074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W22<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W22<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W22<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W22<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W22<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM22*Bilans!F22+BN22","v":3.2215462962962964},3.0999785115303986,163.40529230516248,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":20.2346507457024},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F22<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F22<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F22<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F22<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F22*BT22+BU22","v":2.2386347837859435},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY22","v":3.7828287822373956}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R23*Bilans!F23+S23","v":10.399537037037037},{"v":0.2652812402617638,"d":"26.53%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'A14'!$C$39+'A14'!$C$40)","v":2.7588020833333333},null,7.640734953703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC23*Bilans!F23+AD23","v":3.008564814814815},2.895034067085954,178.9167241384958,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":25.40332369008232},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ23*Bilans!F23+AK23","v":8.294897442307848},{"v":0.33259025835113465,"d":"33.26%"},2.7588020833333333,null,5.5360953589745145,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU23*Bilans!F23+AV23","v":2.285904535257672},2.1996439867573825,135.94074793658967,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":33.43426842832623},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB23*Bilans!F23+BC23","v":10.399537037037037},{"v":0.2652812402617638,"d":"26.53%"},2.7588020833333333,null,7.640734953703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W23<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W23<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W23<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W23<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W23<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM23*Bilans!F23+BN23","v":3.008564814814815},2.895034067085954,178.9167241384958,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":25.40332369008232},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F23<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F23<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F23<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F23<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F23*BT23+BU23","v":2.072063139008354},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY23","v":4.0869276295682955}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.42500000000000004},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.275000000000002},{"$f":"R24*Bilans!F24+S24","v":10.230937500000003},{"v":0.3252298481932862,"d":"32.52%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'A14'!$C$39+'A14'!$C$40)","v":3.32740625},null,6.903531250000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.07613636363636361},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.2329545454545454},{"$f":"AC24*Bilans!F24+AD24","v":2.6876278409090912},2.58620792238422,195.123568776064,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":34.71601092971263},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.2180031446540882},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.170047169811323},{"$f":"AJ24*Bilans!F24+AK24","v":7.608599646226416},{"v":0.43732176809306433,"d":"43.73%"},3.32740625,null,4.281193396226416,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1391550168955042},{"$f":"AU24*Bilans!F24+AV24","v":1.8235765748334052},1.8235765748334052,137.584749523887,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":49.23446798947951},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.23712657232704415},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.456898584905662},{"$f":"BB24*Bilans!F24+BC24","v":7.758479510613209},{"v":0.4288734984023965,"d":"42.89%"},3.32740625,null,4.431073260613209,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W24<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W24<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W24<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W24<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W24<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.409232720466866},{"$f":"BM24*Bilans!F24+BN24","v":1.9158160538001998},1.9158160538001998,144.544010673104,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":46.86400989380341},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F24<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F24<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F24<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F24<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.1391550168955042},{"$f":"Bilans!F24*BT24+BU24","v":1.8235765748334052},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T24-BX24","v":2.0930232558139537},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY24","v":5.768692413493792}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R25*Bilans!F25+S25","v":10.338425925925927},{"v":0.29943408266535304,"d":"29.94%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'A14'!$C$39+'A14'!$C$40)","v":3.0956770833333334},null,7.242748842592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC25*Bilans!F25+AD25","v":2.8191203703703707},2.7127384696016774,189.5831188712002,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":30.65707897459477},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ25*Bilans!F25+AK25","v":7.989219293436791},{"v":0.38748180136655624,"d":"38.75%"},3.0956770833333334,null,4.893542210103457,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU25*Bilans!F25+AV25","v":2.1365760755035086},2.055950563220357,143.68267504885867,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":40.45069905267288},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB25*Bilans!F25+BC25","v":10.338425925925927},{"v":0.29943408266535304,"d":"29.94%"},3.0956770833333334,null,7.242748842592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W25<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W25<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W25<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W25<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W25<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM25*Bilans!F25+BN25","v":2.8191203703703707},2.7127384696016774,189.5831188712002,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":30.65707897459477},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F25<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F25<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F25<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F25<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F25*BT25+BU25","v":1.9238996813894746},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY25","v":4.401670302740134}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9508.55192},null,{"$f":"F26/F28","v":3116.6678711004183},{"$nulls":9},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.42500000000000004},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.275000000000002},{"$f":"R26*Bilans!F26+S26","v":10.137083333333335},{"v":0.33090961404085656,"d":"33.09%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'A14'!$C$39+'A14'!$C$40)","v":3.3544583333333335},null,6.782625000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.07613636363636361},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.2329545454545454},{"$f":"AC26*Bilans!F26+AD26","v":2.670814393939394},2.5700289451114924,195.57149263614926,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":35.23517903261263},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.2180031446540882},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.170047169811323},{"$f":"AJ26*Bilans!F26+AK26","v":7.560457285115305},{"v":0.4436845824044854,"d":"44.37%"},3.3544583333333335,null,4.205998951781972,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1391550168955042},{"$f":"AU26*Bilans!F26+AV26","v":1.8138466984929216},1.8138466984929216,138.02829221521586,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":49.92452232883858},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.23712657232704415},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.456898584905662},{"$f":"BB26*Bilans!F26+BC26","v":7.706114059224319},{"v":0.435298297890881,"d":"43.53%"},3.3544583333333335,null,4.351655725890986,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W26<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W26<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W26<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W26<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W26<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.409232720466866},{"$f":"BM26*Bilans!F26+BN26","v":1.9006030908372367},1.9006030908372367,144.6301934034412,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":47.64562913559681},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F26<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F26<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F26<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F26<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.1391550168955042},{"$f":"Bilans!F26*BT26+BU26","v":1.8138466984929216},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T26-BX26","v":2.0930232558139537},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY26","v":5.786276304945289}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R27*Bilans!F27+S27","v":10.345462962962964},{"v":0.29548077525485317,"d":"29.55%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'A14'!$C$39+'A14'!$C$40)","v":3.056885416666667},null,7.288577546296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC27*Bilans!F27+AD27","v":2.8409351851851854},2.7337300838574428,188.50504136491094,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":30.016404320434386},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ27*Bilans!F27+AK27","v":8.024418595428003},{"v":0.3809479005006493,"d":"38.09%"},3.056885416666667,null,4.967533178761336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU27*Bilans!F27+AV27","v":2.1537714738994427},2.072497078657954,142.9095541831289,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":39.59317884932116},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB27*Bilans!F27+BC27","v":10.345462962962964},{"v":0.29548077525485317,"d":"29.55%"},3.056885416666667,null,7.288577546296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W27<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W27<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W27<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W27<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W27<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM27*Bilans!F27+BN27","v":2.8409351851851854},2.7337300838574428,188.50504136491094,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":30.016404320434386},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F27<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F27<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F27<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F27<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F27*BT27+BU27","v":1.9409609280243758},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY27","v":4.3629791670473566}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.0508710947896946},{"$nulls":11},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R28*Bilans!F28+S28","v":10.429537037037038},{"v":0.24866176457532468,"d":"24.87%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'A14'!$C$39+'A14'!$C$40)","v":2.5934270833333333},null,7.836109953703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC28*Bilans!F28+AD28","v":3.101564814814815},2.98452463312369,172.60177471396753,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":23.059075048735853},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ28*Bilans!F28+AK28","v":8.444957624480912},{"v":0.307097702398802,"d":"30.71%"},2.5934270833333333,null,5.851530541147579,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU28*Bilans!F28+AV28","v":2.3592112336824433},2.270184394675559,131.2898714589756,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":30.314884403843944},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB28*Bilans!F28+BC28","v":10.429537037037038},{"v":0.24866176457532468,"d":"24.87%"},2.5934270833333333,null,7.836109953703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W28<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W28<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W28<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W28<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W28<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM28*Bilans!F28+BN28","v":3.101564814814815},2.98452463312369,172.60177471396753,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":23.059075048735853},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F28<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F28<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F28<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F28<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F28*BT28+BU28","v":2.144797927293986},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY28","v":3.9483309757332217}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R29*Bilans!F29+S29","v":15.020833333333332},{"v":0.10992718446601944,"d":"10.99%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'A14'!$C$39+'A14'!$C$40)","v":1.6511979166666668},null,13.369635416666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC29*Bilans!F29+AD29","v":4.386916666666667},4.221372641509435,148.6714677181604,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":9.928124347016695},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ29*Bilans!F29+AK29","v":12.974228759613602},{"v":0.12726751988577106,"d":"12.73%"},1.6511979166666668,null,11.323030842946935,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU29*Bilans!F29+AV29","v":3.336680002593867},3.2107675496657966,113.07921963979227,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":13.053050976662067},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB29*Bilans!F29+BC29","v":15.020833333333332},{"v":0.10992718446601944,"d":"10.99%"},1.6511979166666668,null,13.369635416666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W29<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W29<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W29<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W29<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W29<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM29*Bilans!F29+BN29","v":3.2972129629629627},3.172789832285115,111.74169190579138,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":13.209293623402482},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F29<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F29<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F29<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F29<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F29*BT29+BU29","v":3.0464050015563204},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY29","v":2.779791947786656}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R30*Bilans!F30+S30","v":12.4875},{"v":0.15707957957957958,"d":"15.71%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'A14'!$C$39+'A14'!$C$40)","v":1.9615312500000002},null,10.52596875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC30*Bilans!F30+AD30","v":3.78905},3.6460669811320754,155.56582836721697,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":13.925534764650768},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ30*Bilans!F30+AK30","v":10.633672538748927},{"v":0.18446413906881304,"d":"18.45%"},1.9615312500000002,null,8.672141288748927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU30*Bilans!F30+AV30","v":2.8854215453923007},2.7765377134907046,118.4658404870795,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":18.28659926112326},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB30*Bilans!F30+BC30","v":12.4875},{"v":0.15707957957957958,"d":"15.71%"},1.9615312500000002,null,10.52596875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W30<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W30<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W30<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W30<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W30<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM30*Bilans!F30+BN30","v":3.122694444444444},3.0048569182389935,128.20747891627354,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":16.89712152076643},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F30<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F30<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F30<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F30<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F30*BT30+BU30","v":2.6369043272353805},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY30","v":3.2114824969405635}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R31*Bilans!F31+S31","v":11.425},{"v":0.18307986870897153,"d":"18.31%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'A14'!$C$39+'A14'!$C$40)","v":2.0916875},null,9.333312500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC31*Bilans!F31+AD31","v":3.5383},3.404779245283019,155.90654403113206,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":16.004178560325578},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ31*Bilans!F31+AK31","v":9.652024781642854},{"v":0.21670971089694793,"d":"21.67%"},2.0916875,null,7.5603372816428545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU31*Bilans!F31+AV31","v":2.6961601858751965},2.5944182920685854,118.79971080296654,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":21.003049187011932},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB31*Bilans!F31+BC31","v":11.425},{"v":0.18307986870897153,"d":"18.31%"},2.0916875,null,9.333312500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W31<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W31<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W31<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W31<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W31<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM31*Bilans!F31+BN31","v":3.0494999999999997},2.9344245283018866,134.36876636320753,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":18.56946548614527},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F31<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F31<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F31<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F31<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F31*BT31+BU31","v":2.4651565115251177},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY31","v":3.4352269535146593}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R37*Bilans!F37+S37","v":10.44675925925926},{"v":0.2391640815422114,"d":"23.92%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'A14'!$C$39+'A14'!$C$40)","v":2.4984895833333334},null,7.948269675925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC37*Bilans!F37+AD37","v":3.1549537037037036},3.0358988469601678,168.6555655693134,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":21.775746107678987},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ37*Bilans!F37+AK37","v":8.5311032846173},{"v":0.292868284438478,"d":"29.29%"},2.4984895833333334,null,6.032613701283967,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU37*Bilans!F37+AV37","v":2.401294708704071},2.3106798140359928,128.36692871900203,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":28.61017874412012},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB37*Bilans!F37+BC37","v":10.44675925925926},{"v":0.2391640815422114,"d":"23.92%"},2.4984895833333334,null,7.948269675925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W37<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W37<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W37<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W37<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W37<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM37*Bilans!F37+BN37","v":3.1549537037037036},3.0358988469601678,168.6555655693134,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":21.775746107678987},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F37<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F37<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F37<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F37<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F37*BT37+BU37","v":2.186553083532034},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY37","v":3.8729323137876563}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R44*Bilans!F44+S44","v":10.42925925925926},{"v":0.24881521005717533,"d":"24.88%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'A14'!$C$39+'A14'!$C$40)","v":2.5949583333333335},null,7.834300925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC44*Bilans!F44+AD44","v":3.100703703703704},2.9836960167714888,172.66350479454928,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":23.080136050358938},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ44*Bilans!F44+AK44","v":8.443568178349679},{"v":0.30732958845374375,"d":"30.73%"},2.5949583333333335,null,5.8486098450163455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU44*Bilans!F44+AV44","v":2.358532467956288},2.26953124275039,131.33550348672233,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":30.34287816921403},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB44*Bilans!F44+BC44","v":10.42925925925926},{"v":0.24881521005717533,"d":"24.88%"},2.5949583333333335,null,7.834300925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W44<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W44<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W44<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W44<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W44<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM44*Bilans!F44+BN44","v":3.100703703703704},2.9836960167714888,172.66350479454928,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":23.080136050358938},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F44<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F44<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F44<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F44<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F44*BT44+BU44","v":2.144124457032082},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY44","v":3.949571147910536}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R61*Bilans!F61+S61","v":10.405833333333334},{"v":0.26178525666693364,"d":"26.18%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'A14'!$C$39+'A14'!$C$40)","v":2.72409375},null,7.681739583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC61*Bilans!F61+AD61","v":3.0280833333333335},2.9138160377358493,177.65026464268868,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":24.89938162203814},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ61*Bilans!F61+AK61","v":8.326391554615775},{"v":0.3271637818293431,"d":"32.72%"},2.72409375,null,5.602297804615775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU61*Bilans!F61+AV61","v":2.301289891717192},2.2144487637278636,135.0110658391513,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":32.763105061804914},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB61*Bilans!F61+BC61","v":10.405833333333334},{"v":0.26178525666693364,"d":"26.18%"},2.72409375,null,7.681739583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W61<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W61<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W61<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W61<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W61<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM61*Bilans!F61+BN61","v":3.0280833333333335},2.9138160377358493,177.65026464268868,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":24.89938162203814},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F61<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F61<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F61<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F61<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F61*BT61+BU61","v":2.087328464944845},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY61","v":4.0570385711896195}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R71*Bilans!F71+S71","v":12.054166666666667},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":{"v":0.16713014172139648,"d":"16.71%"}},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'A14'!$C$39+'A14'!$C$40)","v":2.0146145833333335},null,10.039552083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC71*Bilans!F71+AD71","v":3.6867833333333335},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.5476594339622642},155.88681627287735,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":14.739152242017655},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ71*Bilans!F71+AK71","v":10.233314237811548},{"v":0.19686824195131628,"d":"19.69%"},2.0146145833333335,null,8.218699654478215,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU71*Bilans!F71+AV71","v":2.808232598765717},2.7022615573028594,118.7393995240556,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":19.35027064966664},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB71*Bilans!F71+BC71","v":12.054166666666667},{"v":0.16713014172139648,"d":"16.71%"},2.0146145833333335,null,10.039552083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W71<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W71<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W71<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W71<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W71<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM71*Bilans!F71+BN71","v":3.0928425925925924},2.976131551362683,130.7734524655398,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":17.56961733632311},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F71<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F71<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F71<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F71<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F71*BT71+BU71","v":2.56685815925943},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY71","v":3.299119611450009}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R77*Bilans!F77+S77","v":10.85},{"v":0.1992741935483871,"d":"19.93%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'A14'!$C$39+'A14'!$C$40)","v":2.162125},null,8.687875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC77*Bilans!F77+AD77","v":3.4025999999999996},3.2741999999999996,155.46229019999996,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":17.256853582554516},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ77*Bilans!F77+AK77","v":9.12078011309133},{"v":0.23705483228311108,"d":"23.71%"},2.162125,null,6.95865511309133,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU77*Bilans!F77+AV77","v":2.5937363913129987},2.4958595463577913,118.50590712061427,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":22.638449380075873},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB77*Bilans!F77+BC77","v":10.85},{"v":0.1992741935483871,"d":"19.93%"},2.162125,null,8.687875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W77<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W77<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W77<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W77<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W77<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM77*Bilans!F77+BN77","v":3.009888888888889},2.896308176100629,137.51960850943397,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":19.508417807966328},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F77<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F77<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F77<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F77<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F77*BT77+BU77","v":2.3722106347877987},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY77","v":3.569823003420089}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R94*Bilans!F94+S94","v":10.463333333333333},{"v":0.2300533609429755,"d":"23.01%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'A14'!$C$39+'A14'!$C$40)","v":2.407125},null,8.056208333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC94*Bilans!F94+AD94","v":3.2063333333333333},3.0853396226415093,164.63680760377358,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":20.58106975777108},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ94*Bilans!F94+AK94","v":8.614006903780815},{"v":0.2794431240754494,"d":"27.94%"},2.407125,null,6.206881903780815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU94*Bilans!F94+AV94","v":2.4417943970313365},2.3496512122377013,125.37973833621598,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":27.02511320372774},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB94*Bilans!F94+BC94","v":10.463333333333333},{"v":0.2300533609429755,"d":"23.01%"},2.407125,null,8.056208333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W94<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W94<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W94<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W94<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W94<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM94*Bilans!F94+BN94","v":3.2063333333333333},3.0853396226415093,164.63680760377358,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":20.58106975777108},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F94<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F94<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F94<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F94<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F94*BT94+BU94","v":2.2267368091589725},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY94","v":3.8030413195629156}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"R104*Bilans!F104+S104","v":16.64070061731332},{"v":0.06892175253767475,"d":"6.89%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'A14'!$C$39+'A14'!$C$40)","v":1.1469062500000002},null,15.49379436731332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AC104*Bilans!F104+AD104","v":4.725855146250001},4.547520989787737,105.11935831968587,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.048953388400736},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"AJ104*Bilans!F104+AK104","v":16.64070061731332},{"v":0.06892175253767475,"d":"6.89%"},1.1469062500000002,null,15.49379436731332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AU104*Bilans!F104+AV104","v":4.725855146250001},4.547520989787737,105.11935831968587,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.048953388400736},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"BB104*Bilans!F104+BC104","v":16.64070061731332},{"v":0.06892175253767475,"d":"6.89%"},1.1469062500000002,null,15.49379436731332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W104<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W104<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W104<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W104<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W104<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"BM104*Bilans!F104+BN104","v":4.761088555555556},4.581424836477988,105.90307116381605,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.004189413079365},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F104<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F104<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F104<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F104<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F104*BT104+BU104","v":3.30483939192931},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY104","v":2.562415624100741}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F116<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F116<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F116<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F116<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F116<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F116<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F116<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F116<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F116<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F116<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F116<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F116<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F116<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F116<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F116<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F116*BT116+BU116","v":3.2861138521810345},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY116","v":2.5770172531918494}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F119<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F119<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F119<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F119<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F119<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F119<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F119<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F119<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F119<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F119<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F119<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F119<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F119<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F119<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F119<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F119*BT119+BU119","v":3.433434169996552},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY119","v":2.466443704389346}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F136<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F136<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F136<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F136<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F136<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F136<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F136<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F136<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F136<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F136<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F136<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F136<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F136<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F136<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F136<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F136*BT136+BU136","v":3.5148329448206903},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY136","v":2.409324205721325}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F142<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F142<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F142<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F142<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F142<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F142<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F142<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F142<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F142<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F142<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F142<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F142<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F142<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F142<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F142<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F142*BT142+BU142","v":3.4414594013172417},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY142","v":2.4606921382777114}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F152<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F152<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F152<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F152<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F152<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F152<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F152<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F152<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F152<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F152<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F152<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F152<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F152<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F152<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F152<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F152*BT152+BU152","v":3.576550795215518},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY152","v":2.367748307769515}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F169<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F169<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F169<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F169<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F169<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F169<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F169<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F169<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F169<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F169<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F169<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F169<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F169<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F169<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F169<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F169*BT169+BU169","v":3.6522172619534494},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY169","v":2.3186934088619378}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F175<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F175<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F175<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F175<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F175<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F175<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F175<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F175<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F175<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F175<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F175<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F175<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F175<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F175<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F175<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F175*BT175+BU175","v":3.506425559627587},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY175","v":2.415101062040704}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F185<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F185<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F185<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F185<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F185<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F185<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F185<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F185<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F185<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F185<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F185<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F185<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F185<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F185<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F185<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F185*BT185+BU185","v":3.729221267244829},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY185","v":2.2708151343563854}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F201<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F201<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F201<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F201<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F201<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F201<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F201<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F201<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F201<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F201<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F201<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F201<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F201<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F201<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F201<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F201*BT201+BU201","v":3.6793501868948284},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY201","v":2.301594483500387}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F211<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F211<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F211<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F211<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F211<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F211<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F211<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.06348121754896541},{"$f":"IF(Bilans!F211<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F211<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F211<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F211<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F211<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F211<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F211<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F211<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.4645649166069},{"$f":"Bilans!F211*BT211+BU211","v":3.8455459033700183},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY211","v":2.202124823318857}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F217<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F217<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F217<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F217<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F217<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F217<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F217<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F217<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F217<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F217<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F217<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F217<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F217<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F217<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F217<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F217*BT217+BU217","v":3.5792258723224144},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY217","v":2.365978676704321}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F234<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F234<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F234<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F234<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F234<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F234<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F234<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.06348121754896541},{"$f":"IF(Bilans!F234<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F234<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F234<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F234<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F234<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F234<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F234<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F234<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.4645649166069},{"$f":"Bilans!F234*BT234+BU234","v":4.016416180605984},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY234","v":2.108439890744981}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F244<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F244<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F244<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F244<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F244<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F244<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F244<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F244<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F244<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F244<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F244<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F244<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F244<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F244<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F244<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F244*BT244+BU244","v":3.455981248468966},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY244","v":2.450352442385163}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"R250*Bilans!F250+S250","v":17.093927960712538},{"v":0.05721086081449523,"d":"5.72%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'A14'!$C$39+'A14'!$C$40)","v":0.9779583333333333},null,16.115969627379204,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AC250*Bilans!F250+AD250","v":4.816296345000001},4.634549313113209,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"AJ250*Bilans!F250+AK250","v":17.093927960712538},{"v":0.05721086081449523,"d":"5.72%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":16.115969627379204},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AU250*Bilans!F250+AV250","v":4.816296345000001},4.634549313113209,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"BB250*Bilans!F250+BC250","v":17.093927960712538},{"v":0.05721086081449523,"d":"5.72%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":16.115969627379204},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W250<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W250<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W250<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W250<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W250<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"BM250*Bilans!F250+BN250","v":4.856097814814815},4.672848840670859,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F250<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F250<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F250<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F250<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F250*BT250+BU250","v":3.368085857813793},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY250","v":2.514298165344286}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'A14'!$C$39+'A14'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W260<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W260<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W260<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W260<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W260<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.3040092592592587},1.2548013626834376,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F260<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F260<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F260<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F260<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F260*BT260+BU260","v":3.6850824949810357},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY260","v":2.2980142519351756}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"R277*Bilans!F277+S277","v":17.908641765312343},{"v":0.03765000302662021,"d":"3.77%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'A14'!$C$39+'A14'!$C$40)","v":0.6742604166666668},null,17.234381348645677,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AC277*Bilans!F277+AD277","v":4.978871913750001},4.790989954740567,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"AJ277*Bilans!F277+AK277","v":17.908641765312343},{"v":0.03765000302662021,"d":"3.77%"},0.6742604166666668,null,17.234381348645677,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AU277*Bilans!F277+AV277","v":4.978871913750001},4.790989954740567,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"BB277*Bilans!F277+BC277","v":17.908641765312343},{"v":0.03765000302662021,"d":"3.77%"},0.6742604166666668,null,17.234381348645677,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W277<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W277<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W277<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W277<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W277<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"BM277*Bilans!F277+BN277","v":5.026884851851852},4.837191083857443,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F277<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F277<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F277<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F277<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F277*BT277+BU277","v":3.481776634856897},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY277","v":2.4321985529583836}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"R286*Bilans!F286+S286","v":17.195253711200582},{"v":0.05467715195080745,"d":"5.47%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'A14'!$C$39+'A14'!$C$40)","v":0.9401875},null,16.25506621120058,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AC286*Bilans!F286+AD286","v":4.836515827500001},4.654005796273586,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"AJ286*Bilans!F286+AK286","v":17.195253711200582},{"v":0.05467715195080745,"d":"5.47%"},0.9401875,null,16.25506621120058,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AU286*Bilans!F286+AV286","v":4.836515827500001},4.654005796273586,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"BB286*Bilans!F286+BC286","v":17.195253711200582},{"v":0.05467715195080745,"d":"5.47%"},0.9401875,null,16.25506621120058,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W286<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W286<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W286<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W286<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W286<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"BM286*Bilans!F286+BN286","v":4.877338555555556},4.693288044025158,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F286<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F286<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F286<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F286<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F286*BT286+BU286","v":3.3822255510931036},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY286","v":2.5037869193219113}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.3104009272815998},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"R292*Bilans!F292+S292","v":16.11304183138116},{"v":0.08381797267910611,"d":"8.38%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'A14'!$C$39+'A14'!$C$40)","v":1.3505624999999999},null,14.76247933138116,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.061350000000000314},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.070549999999998},{"$f":"AC292*Bilans!F292+AD292","v":4.621166250000001},4.446782617924529,124.52547704104951,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.49399461661869},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$5,0))))))","v":-7.4407166910687534E-3},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.469017666910686},{"$f":"AJ292*Bilans!F292+AK292","v":13.402237234608343},{"v":0.10077142169312359,"d":"10.08%"},1.3505624999999999,null,12.051674734608342,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.05456262325124225},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.040094801970336},{"$f":"AU292*Bilans!F292+AV292","v":3.5297943456502354},3.3965945590219246,95.11653573357044,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":9.811051752257395},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.3104009272815998},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"BB292*Bilans!F292+BC292","v":16.11304183138116},{"v":0.08381797267910611,"d":"8.38%"},1.3505624999999999,null,14.76247933138116,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W292<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W292<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W292<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W292<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W292<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.070549999999998},{"$f":"BM292*Bilans!F292+BN292","v":4.688827777777775},4.511890880503143,126.34873627216972,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.385853488611819},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F292<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F292<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05058157395074536},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F292<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F292<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.7697888811822016},{"$f":"Bilans!F292*BT292+BU292","v":3.223758507390141},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY292","v":2.6268630462270566}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.3104009272815998},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"R309*Bilans!F309+S309","v":15.63968041727672},{"v":0.09829964289434615,"d":"9.83%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'A14'!$C$39+'A14'!$C$40)","v":1.5373750000000002},null,14.10230541727672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.061350000000000314},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.070549999999998},{"$f":"AC309*Bilans!F309+AD309","v":4.5276075},4.356754386792453,141.5378797637264,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.873470149521575},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$5,0))))))","v":-7.4407166910687534E-3},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.469017666910686},{"$f":"AJ309*Bilans!F309+AK309","v":13.413584327562223},{"v":0.11461328772809838,"d":"11.46%"},1.5373750000000002,null,11.876209327562222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.05456262325124225},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.040094801970336},{"$f":"AU309*Bilans!F309+AV309","v":3.446586345192091},3.3165264831093704,107.74399585677412,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":11.656632382369887},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.3104009272815998},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"BB309*Bilans!F309+BC309","v":15.63968041727672},{"v":0.09829964289434615,"d":"9.83%"},1.5373750000000002,null,14.10230541727672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W309<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W309<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W309<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W309<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W309<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.070549999999998},{"$f":"BM309*Bilans!F309+BN309","v":4.58377222222222},4.410799685534589,143.2936493839622,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":8.764743982091417},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F309<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F309<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05058157395074536},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F309<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F309<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.7697888811822016},{"$f":"Bilans!F309*BT309+BU309","v":3.1466216071152546},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY309","v":2.6912584830264517}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.3104009272815998},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"R315*Bilans!F315+S315","v":16.41568273548072},{"v":0.07499688071694133,"d":"7.50%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'A14'!$C$39+'A14'!$C$40)","v":1.2311250000000005},null,15.184557735480718,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.061350000000000314},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.070549999999998},{"$f":"AC315*Bilans!F315+AD315","v":4.680982500000001},4.504341650943397,113.2256360797642,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.640932752899632},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$5,0))))))","v":-7.4407166910687534E-3},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.469017666910686},{"$f":"AJ315*Bilans!F315+AK315","v":13.394982535834552},{"v":0.09190941434275615,"d":"9.19%"},1.2311250000000005,null,12.163857535834552,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.05456262325124225},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.040094801970336},{"$f":"AU315*Bilans!F315+AV315","v":3.5829929033201964},3.447785623949623,86.6669872292217,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.676012160446632},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.3104009272815998},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"BB315*Bilans!F315+BC315","v":16.41568273548072},{"v":0.07499688071694133,"d":"7.50%"},1.2311250000000005,null,15.184557735480718,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W315<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W315<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W315<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W315<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W315<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.070549999999998},{"$f":"BM315*Bilans!F315+BN315","v":4.7559944444444415},4.57652295597484,115.0400575443396,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.5361914028962325},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F315<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F315<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05058157395074536},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F315<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F315<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.7697888811822016},{"$f":"Bilans!F315*BT315+BU315","v":3.273075541992118},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY315","v":2.5872828122595313}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R325*Bilans!F325+S325","v":13.345833333333331},{"v":0.1390985014049329,"d":"13.91%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'A14'!$C$39+'A14'!$C$40)","v":1.856385416666667},null,11.489447916666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC325*Bilans!F325+AD325","v":3.9916166666666664},3.840989622641509,154.1898066691038,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.437020714246945},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ325*Bilans!F325+AK325","v":11.426689942528734},{"v":0.16246046983014992,"d":"16.25%"},1.856385416666667,null,9.570304525862067,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU325*Bilans!F325+AV325","v":3.038315035825726},2.9236616382473968,117.36528005957484,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.339259945496377},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB325*Bilans!F325+BC325","v":13.345833333333331},{"v":0.1390985014049329,"d":"13.91%"},1.856385416666667,null,11.489447916666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W325<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W325<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W325<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W325<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W325<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM325*Bilans!F325+BN325","v":3.1818240740740737},3.0617552410901463,122.90880608189204,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":15.602314273492091},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F325<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F325<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F325<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F325<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F325*BT325+BU325","v":2.775649621495435},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY325","v":3.0509513979868816}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R342*Bilans!F342+S342","v":10.485925925925926},{"v":0.21768066544221534,"d":"21.77%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'A14'!$C$39+'A14'!$C$40)","v":2.2825833333333336},null,8.203342592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC342*Bilans!F342+AD342","v":3.2763703703703704},3.152733752620545,158.8095045870021,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":19.012921706495444},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ342*Bilans!F342+AK342","v":8.727015189121023},{"v":0.26155372528499443,"d":"26.16%"},2.2825833333333336,null,6.444431855787689,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU342*Bilans!F342+AV342","v":2.4970006760919667},2.402774235484723,121.03254378983645,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":24.947279321857504},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB342*Bilans!F342+BC342","v":10.485925925925926},{"v":0.21768066544221534,"d":"21.77%"},2.2825833333333336,null,8.203342592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W342<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W342<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W342<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W342<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W342<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM342*Bilans!F342+BN342","v":3.2763703703703704},3.152733752620545,158.8095045870021,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":19.012921706495444},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F342<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F342<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F342<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F342<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F342*BT342+BU342","v":2.281512390460498},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY342","v":3.7117361836084566}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R352*Bilans!F352+S352","v":10.447314814814815},{"v":0.238858226019445,"d":"23.89%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'A14'!$C$39+'A14'!$C$40)","v":2.4954270833333334},null,7.951887731481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC352*Bilans!F352+AD352","v":3.156675925925926},3.0375560796645704,168.52437068881028,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":21.735071145514645},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ352*Bilans!F352+AK352","v":8.533882176879764},{"v":0.2924140539570625,"d":"29.24%"},2.4954270833333334,null,6.038455093546431,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU352*Bilans!F352+AV352","v":2.4026522401563817},2.3119861178863297,128.26956781686303,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":28.556182491423584},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB352*Bilans!F352+BC352","v":10.447314814814815},{"v":0.238858226019445,"d":"23.89%"},2.4954270833333334,null,7.951887731481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W352<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W352<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W352<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W352<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W352<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM352*Bilans!F352+BN352","v":3.156675925925926},3.0375560796645704,168.52437068881028,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":21.735071145514645},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F352<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F352<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F352<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F352<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F352*BT352+BU352","v":2.187900024055842},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY352","v":3.870548014038102}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R358*Bilans!F358+S358","v":10.490648148148148},{"v":0.2151013027475971,"d":"21.51%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'A14'!$C$39+'A14'!$C$40)","v":2.2565520833333337},null,8.234096064814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC358*Bilans!F358+AD358","v":3.2910092592592592},3.1668202306079665,157.54059771711215,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":18.693586370273668},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ358*Bilans!F358+AK358","v":8.750635773351968},{"v":0.2578729296681665,"d":"25.79%"},2.2565520833333337,null,6.494083690018634,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU358*Bilans!F358+AV358","v":2.5085396934366067},2.4138778182125837,120.08378329207594,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":24.524533534110496},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB358*Bilans!F358+BC358","v":10.490648148148148},{"v":0.2151013027475971,"d":"21.51%"},2.2565520833333337,null,8.234096064814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W358<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W358<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W358<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W358<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W358<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM358*Bilans!F358+BN358","v":3.2910092592592592},3.1668202306079665,157.54059771711215,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":18.693586370273668},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F358<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F358<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F358<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F358<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F358*BT358+BU358","v":2.292961384912866},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY358","v":3.693203099163861}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R369*Bilans!F369+S369","v":10.570833333333333},{"v":0.20777197477335438,"d":"20.78%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'A14'!$C$39+'A14'!$C$40)","v":2.196322916666667},null,8.374510416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC369*Bilans!F369+AD369","v":3.3367166666666668},3.2108028301886793,155.08739560306603,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":17.90177894437146},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ369*Bilans!F369+AK369","v":8.86285697691052},{"v":0.24781206809367665,"d":"24.78%"},2.196322916666667,null,6.666534060243853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU369*Bilans!F369+AV369","v":2.5440088968516417},2.448008561121391,118.24309751714513,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":23.47993524731376},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB369*Bilans!F369+BC369","v":10.570833333333333},{"v":0.20777197477335438,"d":"20.78%"},2.196322916666667,null,8.374510416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W369<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W369<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W369<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W369<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W369<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM369*Bilans!F369+BN369","v":2.990657407407407},2.877802410901467,139.00289260075994,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":19.973255384824967},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F369<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F369<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F369<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F369<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F369*BT369+BU369","v":2.327084738110985},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY369","v":3.639047583586265}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R370*Bilans!F370+S370","v":10.473333333333333},{"v":0.2245703373647359,"d":"22.46%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'A14'!$C$39+'A14'!$C$40)","v":2.3520000000000003},null,8.121333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC370*Bilans!F370+AD370","v":3.2373333333333334},3.115169811320755,162.10720664150944,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":19.87860172981878},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ370*Bilans!F370+AK370","v":8.664026964505169},{"v":0.2714672991711229,"d":"27.15%"},2.3520000000000003,null,6.3120269645051685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU370*Bilans!F370+AV370","v":2.466229963172927},2.37316468154376,123.49474369817418,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":26.093941344060966},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB370*Bilans!F370+BC370","v":10.473333333333333},{"v":0.2245703373647359,"d":"22.46%"},2.3520000000000003,null,8.121333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W370<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W370<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W370<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W370<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W370<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM370*Bilans!F370+BN370","v":3.2373333333333334},3.115169811320755,162.10720664150944,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":19.87860172981878},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F370<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F370<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F370<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F370<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F370*BT370+BU370","v":2.250981738587517},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY370","v":3.762079428657262}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R371*Bilans!F371+S371","v":11.070833333333333},{"v":0.19285566428302597,"d":"19.29%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'A14'!$C$39+'A14'!$C$40)","v":2.1350729166666667},null,8.935760416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC371*Bilans!F371+AD371","v":3.4547166666666667},3.32435,155.6851281125,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.764114037330604},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ371*Bilans!F371+AK371","v":9.324808862607496},{"v":0.22896693627987527,"d":"22.90%"},2.1350729166666667,null,7.1897359459408285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU371*Bilans!F371+AV371","v":2.6330730660361614},2.533711818261212,118.65815844485451,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":21.995312212832943},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB371*Bilans!F371+BC371","v":11.070833333333333},{"v":0.19285566428302597,"d":"19.29%"},2.1350729166666667,null,8.935760416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W371<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W371<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W371<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W371<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W371<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM371*Bilans!F371+BN371","v":3.0251018518518515},2.9109470649895175,136.32474521082284,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":19.14489726394275},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F371<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F371<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F371<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F371<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F371*BT371+BU371","v":2.4079072396216965},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY371","v":3.516901296560623}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.5749774036845343},{"$f":"SUM(AF7:AF372)/229","v":3.4416485597118385},{"$f":"SUM(AG7:AG372)/Z373","v":3.2673079322171206},{"$f":"SUM(AH7:AH372)","v":3583.421352294242},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":2.9139051757749344},{"$f":"SUM(AX7:AX372)/229","v":2.8088621027143645},{"$f":"SUM(AY7:AY372)/AR373","v":2.526363589607226},{"$f":"SUM(AZ7:AZ372)","v":4714.096228901508},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9508.55192},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.4349226984515675},{"$f":"SUM(BP7:BP372)/229","v":3.3075447774409406},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.0508710947896946},{"$f":"SUM(BR7:BR372)","v":3900.8097732034635},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1087.2821903249487},null,{"$f":"SUM(BX7:BX372)","v":2576.5116279069853},{"$f":"SUM(BY7:BY372)","v":20.930232558139537},null,{"$f":"SUM(CA7:CA372)","v":1107.991424732394},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":2.9788553159587634}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-A12","index":29,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5091.962516131193},null,null,"COP",{"$f":"K13","v":3.1905887125163424},{"$f":"L13","v":2.5470828973017667},{"$f":"M13","v":3.00689310469731},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9982710851386762},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9982710851386762},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9982710851386762},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.00689310469731},null,null,"Udział 2ŹC",{"$f":"1-K3","v":1.7289148613237604E-3},{"$f":"1-L3","v":1.7289148613237604E-3},{"$f":"1-M3","v":1.7289148613237604E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9982710851386762},null,null,"COP-Inst",{"$f":"K14","v":3.192320621701194},{"$f":"L14","v":2.548814806486619},{"$f":"M14","v":3.008625013882162}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":1.7289148613237604E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.008625013882162},{"$nulls":10},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R7*Bilans!F7+S7","v":10.286666666666667},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.21008789695398578,"d":"21.01%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'A12'!$C$39+'A12'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":8.125562500000001},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC7*Bilans!F7+AD7","v":3.3917},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.2637113207547173},{"$f":"AF7*Z7","v":154.88431629339627},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":17.303379327967292},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ7*Bilans!F7+AK7","v":9.146653321661319},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.23627266615087394,"d":"23.63%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":6.985549154994652},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU7*Bilans!F7+AV7","v":2.5563661831748914},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.4598995347531973},{"$f":"AX7*AR7","v":116.73822227101512},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":22.957537168551877},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB7*Bilans!F7+BC7","v":10.286666666666667},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.21008789695398578,"d":"21.01%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":8.125562500000001},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W7<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W7<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W7<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W7<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W7<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM7*Bilans!F7+BN7","v":3.0059814814814816},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.8925482180293502},{"$f":"BP7*BJ7","v":137.27021450890987},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":19.523697011514077},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F7<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F7<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F7<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F7<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F7*BT7+BU7","v":2.3275521099049348},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY7","v":3.6383168638785635}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R8*Bilans!F8+S8","v":9.692592592592593},{"v":0.2624598777225831,"d":"26.25%"},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'A12'!$C$39+'A12'!$C$40)","v":2.543916666666667},null,7.148675925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC8*Bilans!F8+AD8","v":3.1317037037037037},3.013526205450734,{"$f":"AF8*Z8","v":170.6981783815514},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":22.367935569326836},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ8*Bilans!F8+AK8","v":8.650582931925214},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.29407459435806027,"d":"29.41%"}},2.543916666666667,null,{"$f":"AL8-AN8","v":6.106666265258547},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU8*Bilans!F8+AV8","v":2.2956545943329116},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.209026119075066},{"$f":"AX8*AR8","v":125.12807548888804},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":30.514062019431215},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB8*Bilans!F8+BC8","v":9.692592592592593},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.2624598777225831,"d":"26.25%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":7.148675925925926},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W8<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W8<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W8<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W8<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W8<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM8*Bilans!F8+BN8","v":3.1317037037037037},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.013526205450734},{"$f":"BP8*BJ8","v":170.6981783815514},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":22.367935569326836},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F8<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F8<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F8<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F8<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F8*BT8+BU8","v":2.100488394459829},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY8","v":4.031620510429442}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2918.4031803993735},{"$nulls":9},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R9*Bilans!F9+S9","v":9.604629629629631},{"v":0.2749607153186156,"d":"27.50%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'A12'!$C$39+'A12'!$C$40)","v":2.6408958333333334},null,6.963733796296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC9*Bilans!F9+AD9","v":3.080685185185185},2.9644329140461214,174.81705559067086,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":23.672684467741067},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ9*Bilans!F9+AK9","v":8.491065696569052},{"v":0.3110205394359896,"d":"31.10%"},2.6408958333333334,null,5.850169863235719,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU9*Bilans!F9+AV9","v":2.239757715745664},2.155238556660922,127.09765054412958,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":32.56070414252552},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB9*Bilans!F9+BC9","v":9.604629629629631},{"v":0.2749607153186156,"d":"27.50%"},2.6408958333333334,null,6.963733796296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W9<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W9<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W9<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W9<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W9<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM9*Bilans!F9+BN9","v":3.080685185185185},2.9644329140461214,174.81705559067086,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":23.672684467741067},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F9<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F9<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F9<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F9<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F9*BT9+BU9","v":2.0527276335626246},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY9","v":4.125424120844477}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R10*Bilans!F10+S10","v":9.042129629629631},{"v":0.3606508883313706,"d":"36.07%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'A12'!$C$39+'A12'!$C$40)","v":3.2610520833333334},null,5.781077546296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC10*Bilans!F10+AD10","v":2.754435185185185},2.6504942348008385,195.75291433477463,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":33.1590034590677},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ10*Bilans!F10+AK10","v":7.47099495468623},{"v":0.43649501881778374,"d":"43.65%"},3.2610520833333334,null,4.209942871352896,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU10*Bilans!F10+AV10","v":1.8823118868851068},1.8823118868851068,139.0186149838713,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":46.69138420277347},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB10*Bilans!F10+BC10","v":9.042129629629631},{"v":0.3606508883313706,"d":"36.07%"},3.2610520833333334,null,5.781077546296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W10<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W10<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W10<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W10<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W10<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM10*Bilans!F10+BN10","v":2.754435185185185},2.6504942348008385,195.75291433477463,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":33.1590034590677},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F10<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F10<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F10<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F10<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F10*BT10+BU10","v":1.7473101362462904},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY10","v":4.84651918245932}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.258135128093846},{"$nulls":11},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R11*Bilans!F11+S11","v":9.118518518518519},{"v":0.34839358245329005,"d":"34.84%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'A12'!$C$39+'A12'!$C$40)","v":3.1768333333333336},null,5.941685185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC11*Bilans!F11+AD11","v":2.7987407407407403},2.69312788259958,193.45814831865826,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":31.74095836751979},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ11*Bilans!F11+AK11","v":7.609523080127107},{"v":0.41748126655005413,"d":"41.75%"},3.1768333333333336,null,4.432689746793773,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU11*Bilans!F11+AV11","v":1.930853913026664},1.930853913026664,138.7009599883574,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":44.27184233011394},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB11*Bilans!F11+BC11","v":9.118518518518519},{"v":0.34839358245329005,"d":"34.84%"},3.1768333333333336,null,5.941685185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W11<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W11<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W11<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W11<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W11<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM11*Bilans!F11+BN11","v":2.7987407407407403},2.69312788259958,193.45814831865826,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":31.74095836751979},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F11<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F11<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F11<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F11<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F11*BT11+BU11","v":1.788786586499126},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY11","v":4.734143333217237}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R12*Bilans!F12+S12","v":9.013425925925926},{"v":0.3653103651959526,"d":"36.53%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'A12'!$C$39+'A12'!$C$40)","v":3.2926979166666674},null,5.7207280092592585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC12*Bilans!F12+AD12","v":2.7377870370370365},2.6344743186582806,196.57064266810795,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":33.70370774584772},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ12*Bilans!F12+AK12","v":7.418941962096324},{"v":0.44382311298419574,"d":"44.38%"},3.2926979166666674,null,4.126244045429656,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU12*Bilans!F12+AV12","v":1.8640718528197942},1.8640718528197942,139.08725528018573,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":47.633116913215765},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB12*Bilans!F12+BC12","v":9.013425925925926},{"v":0.3653103651959526,"d":"36.53%"},3.2926979166666674,null,5.7207280092592585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W12<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W12<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W12<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W12<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W12<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM12*Bilans!F12+BN12","v":2.7377870370370365},2.6344743186582806,196.57064266810795,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":33.70370774584772},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F12<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F12<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F12<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F12<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F12*BT12+BU12","v":1.731725045848255},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY12","v":4.890136637641095}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3896.5323964236577},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.1905887125163424},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.5470828973017667},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.00689310469731},{"$nulls":4},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R13*Bilans!F13+S13","v":9.050925925925927},{"v":0.3592289002557545,"d":"35.92%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'A12'!$C$39+'A12'!$C$40)","v":3.251354166666667},null,5.79957175925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC13*Bilans!F13+AD13","v":2.759537037037037},2.6554035639412996,195.49744888626833,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":32.993393618092135},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ13*Bilans!F13+AK13","v":7.486946678221846},{"v":0.4342697105248872,"d":"43.43%"},3.251354166666667,null,4.235592511555179,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU13*Bilans!F13+AV13","v":1.8879015747438315},1.8879015747438315,138.99203368657774,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":46.40643144327471},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB13*Bilans!F13+BC13","v":9.050925925925927},{"v":0.3592289002557545,"d":"35.92%"},3.251354166666667,null,5.79957175925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W13<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W13<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W13<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W13<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W13<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM13*Bilans!F13+BN13","v":2.759537037037037},2.6554035639412996,195.49744888626833,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":32.993393618092135},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F13<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F13<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F13<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F13<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F13*BT13+BU13","v":1.7520862123360108},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY13","v":4.833307878002531}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.192320621701194},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.548814806486619},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.008625013882162},{"$nulls":4},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R14*Bilans!F14+S14","v":9.371296296296297},{"v":0.3092577314494615,"d":"30.93%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'A12'!$C$39+'A12'!$C$40)","v":2.8981458333333334},null,6.4731504629629635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC14*Bilans!F14+AD14","v":2.9453518518518518},2.834206498951782,184.6357994774633,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":27.352680557564018},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ14*Bilans!F14+AK14","v":8.067925240676919},{"v":0.3592182310665749,"d":"35.92%"},2.8981458333333334,null,5.169779407343586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU14*Bilans!F14+AV14","v":2.091483890440544},2.0125599700465613,131.10922552866825,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":38.51966955211102},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB14*Bilans!F14+BC14","v":9.371296296296297},{"v":0.3092577314494615,"d":"30.93%"},2.8981458333333334,null,6.4731504629629635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W14<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W14<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W14<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W14<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W14<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM14*Bilans!F14+BN14","v":2.9453518518518518},2.834206498951782,184.6357994774633,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":27.352680557564018},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F14<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F14<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F14<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F14<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F14*BT14+BU14","v":1.9260359309721453},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY14","v":4.3967882202223185}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.4402599420775264},{"$nulls":4},{"$f":"F11","v":3.258135128093846},{"$f":"F15","v":2.4402599420775264},{"$f":"F28","v":3.0246639210538997},{"$nulls":4},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R15*Bilans!F15+S15","v":9.11064814814815},{"v":0.34964695868692514,"d":"34.96%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'A12'!$C$39+'A12'!$C$40)","v":3.185510416666667},null,5.925137731481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC15*Bilans!F15+AD15","v":2.794175925925926},2.688735324947589,193.70254246370544,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":31.884982022792112},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ15*Bilans!F15+AK15","v":7.595250485384714},{"v":0.41940821080179486,"d":"41.94%"},3.185510416666667,null,4.4097400687180475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU15*Bilans!F15+AV15","v":1.9258526133635945},1.9258526133635945,138.74275543509341,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":44.51549246557758},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB15*Bilans!F15+BC15","v":9.11064814814815},{"v":0.34964695868692514,"d":"34.96%"},3.185510416666667,null,5.925137731481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W15<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W15<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W15<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W15<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W15<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM15*Bilans!F15+BN15","v":2.794175925925926},2.688735324947589,193.70254246370544,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":31.884982022792112},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F15<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F15<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F15<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F15<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F15*BT15+BU15","v":1.784513255260955},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY15","v":4.745480073099764}]
[null,10,{"$nulls":8},{"$f":"F19","v":2.941310350031196},{"$f":"F19","v":2.941310350031196},{"$f":"F19","v":2.941310350031196},{"$nulls":4},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R16*Bilans!F16+S16","v":9.731481481481483},{"v":0.25700523311132256,"d":"25.70%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'A12'!$C$39+'A12'!$C$40)","v":2.501041666666667},null,7.230439814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC16*Bilans!F16+AD16","v":3.154259259259259},3.035230607966457,168.80435026205453,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":21.804554100863033},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ16*Bilans!F16+AK16","v":8.721106341240569},{"v":0.28678031992795266,"d":"28.68%"},2.501041666666667,null,6.220064674573901,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU16*Bilans!F16+AV16","v":2.3203668985504318},2.232805883510793,124.17749921145277,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":29.640664461138815},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB16*Bilans!F16+BC16","v":9.731481481481483},{"v":0.25700523311132256,"d":"25.70%"},2.501041666666667,null,7.230439814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W16<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W16<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W16<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W16<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W16<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM16*Bilans!F16+BN16","v":3.154259259259259},3.035230607966457,168.80435026205453,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":21.804554100863033},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F16<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F16<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F16<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F16<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F16*BT16+BU16","v":2.121603678224909},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY16","v":3.991495763293795}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2576.5116279069853},null,{"$f":"F17/F19","v":875.9740800149356},{"$nulls":9},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R17*Bilans!F17+S17","v":9.671296296296298},{"v":0.26546553374820486,"d":"26.55%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'A12'!$C$39+'A12'!$C$40)","v":2.5673958333333333},null,7.103900462962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC17*Bilans!F17+AD17","v":3.1193518518518517},3.0016404612159326,171.71634668501045,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":22.67990649766986},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ17*Bilans!F17+AK17","v":8.611962969681091},{"v":0.29811970190443193,"d":"29.81%"},2.5673958333333333,null,6.044567136347758,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU17*Bilans!F17+AV17","v":2.2821216658328414},2.196003867122168,125.62789122839142,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":31.00036662923269},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB17*Bilans!F17+BC17","v":9.671296296296298},{"v":0.26546553374820486,"d":"26.55%"},2.5673958333333333,null,7.103900462962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W17<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W17<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W17<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W17<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W17<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM17*Bilans!F17+BN17","v":3.1193518518518517},3.0016404612159326,171.71634668501045,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":22.67990649766986},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F17<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F17<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F17<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F17<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F17*BT17+BU17","v":2.08892526287419},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY17","v":4.053937325345699}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":20.930232558139537},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4720.737976609462},{"$nulls":5},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R18*Bilans!F18+S18","v":9.65138888888889},{"v":0.26828716362066485,"d":"26.83%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'A12'!$C$39+'A12'!$C$40)","v":2.5893437500000003},null,7.06204513888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC18*Bilans!F18+AD18","v":3.1078055555555553},2.9905298742138364,172.6559993903302,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":22.973774009885506},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ18*Bilans!F18+AK18","v":8.5758617006268},{"v":0.30193394441176075,"d":"30.19%"},2.5893437500000003,null,5.9865179506268005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU18*Bilans!F18+AV18","v":2.2694713196262537},2.183830892470546,126.08183870361762,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":31.460200392291423},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB18*Bilans!F18+BC18","v":9.65138888888889},{"v":0.26828716362066485,"d":"26.83%"},2.5893437500000003,null,7.06204513888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W18<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W18<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W18<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W18<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W18<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM18*Bilans!F18+BN18","v":3.1078055555555553},2.9905298742138364,172.6559993903302,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":22.973774009885506},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F18<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F18<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F18<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F18<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F18*BT18+BU18","v":2.0781162485658755},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY18","v":4.075023280755995}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.941310350031196},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5091.962516131193},{"$nulls":5},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R19*Bilans!F19+S19","v":9.598611111111111},{"v":0.2758244103602952,"d":"27.58%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'A12'!$C$39+'A12'!$C$40)","v":2.64753125},null,6.951079861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC19*Bilans!F19+AD19","v":3.0771944444444443},2.961073899371069,175.09052047523585,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":23.763538125456993},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ19*Bilans!F19+AK19","v":8.480151359413105},{"v":0.3122033013079652,"d":"31.22%"},2.64753125,null,5.832620109413105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU19*Bilans!F19+AV19","v":2.235933192473905},2.1515583550220594,127.22325920122066,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":32.70447781988166},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB19*Bilans!F19+BC19","v":9.598611111111111},{"v":0.2758244103602952,"d":"27.58%"},2.64753125,null,6.951079861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W19<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W19<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W19<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W19<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W19<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM19*Bilans!F19+BN19","v":3.0771944444444443},2.961073899371069,175.09052047523585,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":23.763538125456993},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F19<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F19<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F19<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F19<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F19*BT19+BU19","v":2.049459792027553},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY19","v":4.132002065112681}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6093.69927948055},{"$nulls":5},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R20*Bilans!F20+S20","v":9.257870370370371},{"v":0.326554358153723,"d":"32.66%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'A12'!$C$39+'A12'!$C$40)","v":3.0231979166666667},null,6.234672453703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC20*Bilans!F20+AD20","v":2.8795648148148145},2.7709019916142554,188.82796529703876,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":29.266510596701533},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ20*Bilans!F20+AK20","v":7.862231963507131},{"v":0.38452158759738486,"d":"38.45%"},3.0231979166666667,null,4.839034046840465,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU20*Bilans!F20+AV20","v":2.0194063364727772},1.9432023237756912,132.42292295776107,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":41.732469906906594},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB20*Bilans!F20+BC20","v":9.257870370370371},{"v":0.326554358153723,"d":"32.66%"},3.0231979166666667,null,6.234672453703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W20<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W20<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W20<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W20<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W20<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM20*Bilans!F20+BN20","v":2.8795648148148145},2.7709019916142554,188.82796529703876,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":29.266510596701533},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F20<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F20<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F20<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F20<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F20*BT20+BU20","v":1.8644496866573288},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY20","v":4.542022320916443}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.3375},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.3625},{"$f":"R21*Bilans!F21+S21","v":8.780625},{"v":0.3857498754359741,"d":"38.57%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'A12'!$C$39+'A12'!$C$40)","v":3.387125},null,5.3935,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.10963235294117646},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.497426470588235},{"$f":"AC21*Bilans!F21+AD21","v":2.658738970588235},2.5584091981132073,196.69305756014154,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":35.759873779171635},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1736486486486487},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$6,0))))))","v":7.9047297297297305},{"$f":"AJ21*Bilans!F21+AK21","v":6.576317567567568},{"v":0.5150488803497398,"d":"51.50%"},3.387125,null,3.1891925675675674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1335792432087124},{"$f":"AU21*Bilans!F21+AV21","v":1.6864433028564796},1.6546236178969236,127.2091183675334,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":55.29256866059032},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.26182432432432434},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.227364864864864},{"$f":"BB21*Bilans!F21+BC21","v":7.224408783783782},{"v":0.468844593567696,"d":"46.88%"},3.387125,null,3.837283783783782,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W21<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W21<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W21<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W21<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W21<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.258743183125632},{"$f":"BM21*Bilans!F21+BN21","v":1.7657431831256318},1.7657431831256318,135.75210166188174,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":51.81296514369194},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F21<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F21<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F21<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F21<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1335792432087124},{"$f":"Bilans!F21*BT21+BU21","v":1.6864433028564796},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T21-BX21","v":2.0930232558139537},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY21","v":6.03524281772685}]
[null,16,null,null,"5 | 30 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R22*Bilans!F22+S22","v":9.841203703703705},{"v":0.24184774427247493,"d":"24.18%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'A12'!$C$39+'A12'!$C$40)","v":2.3800729166666668},null,7.461130787037039,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC22*Bilans!F22+AD22","v":3.217898148148148},3.096468029350105,163.22024864609537,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":20.257590876262107},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ22*Bilans!F22+AK22","v":8.920083103237467},{"v":0.26682183216463984,"d":"26.68%"},2.3800729166666668,null,6.5400101865708,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU22*Bilans!F22+AV22","v":2.3900908997355774},2.2998987903115933,121.23169006020711,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":27.273801249098295},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB22*Bilans!F22+BC22","v":9.841203703703705},{"v":0.24184774427247493,"d":"24.18%"},2.3800729166666668,null,7.461130787037039,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W22<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W22<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W22<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W22<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W22<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM22*Bilans!F22+BN22","v":3.217898148148148},3.096468029350105,163.22024864609537,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":20.257590876262107},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F22<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F22<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F22<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F22<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F22*BT22+BU22","v":2.1811789431335273},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY22","v":3.8824747138157383}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R23*Bilans!F23+S23","v":9.497685185185185},{"v":0.29047099683158667,"d":"29.05%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'A12'!$C$39+'A12'!$C$40)","v":2.7588020833333333},null,6.738883101851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC23*Bilans!F23+AD23","v":3.018657407407407},2.9047458071278824,179.51692181276204,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":25.31839010474978},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ23*Bilans!F23+AK23","v":8.297126320951824},{"v":0.3325009137641828,"d":"33.25%"},2.7588020833333333,null,5.5383242376184905,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU23*Bilans!F23+AV23","v":2.171798879147484},2.0898442044626733,129.15498414104877,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":35.19089477720613},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB23*Bilans!F23+BC23","v":9.497685185185185},{"v":0.29047099683158667,"d":"29.05%"},2.7588020833333333,null,6.738883101851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W23<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W23<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W23<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W23<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W23<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM23*Bilans!F23+BN23","v":3.018657407407407},2.9047458071278824,179.51692181276204,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":25.31839010474978},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F23<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F23<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F23<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F23<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F23*BT23+BU23","v":1.9946606032086551},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY23","v":4.245520305259373}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.3375},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.3625},{"$f":"R24*Bilans!F24+S24","v":8.94515625},{"v":0.3719785498436654,"d":"37.20%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'A12'!$C$39+'A12'!$C$40)","v":3.32740625},null,5.61775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.10963235294117646},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.497426470588235},{"$f":"AC24*Bilans!F24+AD24","v":2.7121847426470587},2.6098381485849056,196.90641617489678,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":34.40168216894278},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1736486486486487},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$6,0))))))","v":7.9047297297297305},{"$f":"AJ24*Bilans!F24+AK24","v":6.660971283783784},{"v":0.4995376962667008,"d":"49.95%"},3.32740625,null,3.333565033783784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1335792432087124},{"$f":"AU24*Bilans!F24+AV24","v":1.7149372598397101},1.7149372598397101,129.38815764607148,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":52.35341525461502},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.26182432432432434},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.227364864864864},{"$f":"BB24*Bilans!F24+BC24","v":7.352048141891891},{"v":0.4525822173334904,"d":"45.26%"},3.32740625,null,4.024641891891891,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W24<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W24<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W24<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W24<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W24<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.258743183125632},{"$f":"BM24*Bilans!F24+BN24","v":1.7971598497922985},1.7971598497922985,135.59166705716686,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":49.95817289729479},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F24<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F24<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F24<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F24<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1335792432087124},{"$f":"Bilans!F24*BT24+BU24","v":1.7149372598397101},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T24-BX24","v":2.0930232558139537},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY24","v":5.9763496330000905}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R25*Bilans!F25+S25","v":9.19212962962963},{"v":0.33677474187862,"d":"33.68%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'A12'!$C$39+'A12'!$C$40)","v":3.0956770833333334},null,6.096452546296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC25*Bilans!F25+AD25","v":2.841435185185185},2.734211215932914,191.08376858949157,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":30.416317881873724},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ25*Bilans!F25+AK25","v":7.743013819188316},{"v":0.39980260343353574,"d":"39.98%"},3.0956770833333334,null,4.647336735854982,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU25*Bilans!F25+AV25","v":1.9776307745812554},1.9030031981819626,132.99375725894416,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":43.70178546176458},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB25*Bilans!F25+BC25","v":9.19212962962963},{"v":0.33677474187862,"d":"33.68%"},3.0956770833333334,null,6.096452546296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W25<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W25<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W25<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W25<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W25<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM25*Bilans!F25+BN25","v":2.841435185185185},2.734211215932914,191.08376858949157,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":30.416317881873724},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F25<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F25<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F25<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F25<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F25*BT25+BU25","v":1.8287548021973128},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY25","v":4.630676612768541}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9508.55192},null,{"$f":"F26/F28","v":3143.672212245943},{"$nulls":9},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.3375},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.3625},{"$f":"R26*Bilans!F26+S26","v":8.870625},{"v":0.3781535498720026,"d":"37.82%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'A12'!$C$39+'A12'!$C$40)","v":3.3544583333333335},null,5.516166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.10963235294117646},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.497426470588235},{"$f":"AC26*Bilans!F26+AD26","v":2.687974264705882},2.5865412735849054,196.82803129599057,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":35.01023970690079},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1736486486486487},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$6,0))))))","v":7.9047297297297305},{"$f":"AJ26*Bilans!F26+AK26","v":6.622623873873874},{"v":0.5065150002805698,"d":"50.65%"},3.3544583333333335,null,3.26816554054054,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1335792432087124},{"$f":"AU26*Bilans!F26+AV26","v":1.7020297408644005},1.669915972168846,127.07559573413268,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":54.22753689958952},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.26182432432432434},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.227364864864864},{"$f":"BB26*Bilans!F26+BC26","v":7.294228603603602},{"v":0.459878421095291,"d":"45.99%"},3.3544583333333335,null,3.9397702702702686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W26<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W26<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W26<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W26<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W26<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.258743183125632},{"$f":"BM26*Bilans!F26+BN26","v":1.782928368310817},1.782928368310817,135.67550004334825,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":50.79027941307259},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F26<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F26<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F26<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F26<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1335792432087124},{"$f":"Bilans!F26*BT26+BU26","v":1.7020297408644005},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T26-BX26","v":2.0930232558139537},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY26","v":6.002783435956944}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R27*Bilans!F27+S27","v":9.227314814814816},{"v":0.33128656364457376,"d":"33.13%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'A12'!$C$39+'A12'!$C$40)","v":3.056885416666667},null,6.1704293981481495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC27*Bilans!F27+AD27","v":2.8618425925925925},2.753848532494759,189.89231402030924,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":29.797117209516014},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ27*Bilans!F27+AK27","v":7.80682071333078},{"v":0.3915659817122208,"d":"39.16%"},3.056885416666667,null,4.7499352966641135,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU27*Bilans!F27+AV27","v":1.9999895260161544},1.9245182231476203,132.70563520669995,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":42.63755287585335},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB27*Bilans!F27+BC27","v":9.227314814814816},{"v":0.33128656364457376,"d":"33.13%"},3.056885416666667,null,6.1704293981481495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W27<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W27<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W27<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W27<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W27<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM27*Bilans!F27+BN27","v":2.8618425925925925},2.753848532494759,189.89231402030924,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":29.797117209516014},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F27<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F27<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F27<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F27<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F27*BT27+BU27","v":1.8478591065561947},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY27","v":4.582801828871863}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.0246639210538997},{"$nulls":11},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R28*Bilans!F28+S28","v":9.647685185185185},{"v":0.26881340275445076,"d":"26.88%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'A12'!$C$39+'A12'!$C$40)","v":2.5934270833333333},null,7.054258101851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC28*Bilans!F28+AD28","v":3.1056574074074073},2.988462788259958,172.82952708634696,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":23.028688116966944},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ28*Bilans!F28+AK28","v":8.56914518545391},{"v":0.30264711674341394,"d":"30.26%"},2.5934270833333333,null,5.975718102120577,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU28*Bilans!F28+AV28","v":2.2671177668436324},2.1815661530004764,126.16487915186181,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":31.546317037118502},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB28*Bilans!F28+BC28","v":9.647685185185185},{"v":0.26881340275445076,"d":"26.88%"},2.5934270833333333,null,7.054258101851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W28<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W28<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W28<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W28<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W28<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM28*Bilans!F28+BN28","v":3.1056574074074073},2.988462788259958,172.82952708634696,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":23.028688116966944},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F28<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F28<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F28<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F28<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F28*BT28+BU28","v":2.0761052691596777},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY28","v":4.078970473617123}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R29*Bilans!F29+S29","v":13.616666666666667},{"v":0.12126300489596084,"d":"12.13%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'A12'!$C$39+'A12'!$C$40)","v":1.6511979166666668},null,11.96546875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC29*Bilans!F29+AD29","v":4.34075},4.176948113207547,147.10689136202828,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.033716331663117},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ29*Bilans!F29+AK29","v":8.43340949323996},{"v":0.19579245120140693,"d":"19.58%"},1.6511979166666668,null,6.782211576573293,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU29*Bilans!F29+AV29","v":3.315684103832524},3.190563948970919,112.36767407781956,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":13.13570678109044},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB29*Bilans!F29+BC29","v":13.616666666666667},{"v":0.12126300489596084,"d":"12.13%"},1.6511979166666668,null,11.96546875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W29<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W29<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W29<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W29<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W29<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM29*Bilans!F29+BN29","v":3.2742314814814817},3.1506755765199164,110.9628554605608,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":13.302008246209882},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F29<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F29<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F29<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F29<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F29*BT29+BU29","v":3.0262994622995145},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY29","v":2.79825978840462}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R30*Bilans!F30+S30","v":11.59},{"v":0.1692434210526316,"d":"16.92%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'A12'!$C$39+'A12'!$C$40)","v":1.9615312500000002},null,9.62846875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC30*Bilans!F30+AD30","v":3.7631500000000004},3.621144339622642,154.50246025259435,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":14.021377702190978},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ30*Bilans!F30+AK30","v":8.86749582725416},{"v":0.22120464313851193,"d":"22.12%"},1.9615312500000002,null,6.90596457725416,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU30*Bilans!F30+AV30","v":2.8535566806495005},2.745875296474048,117.15757480583406,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":18.4908005710229},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB30*Bilans!F30+BC30","v":11.59},{"v":0.1692434210526316,"d":"16.92%"},1.9615312500000002,null,9.62846875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W30<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W30<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W30<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W30<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W30<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM30*Bilans!F30+BN30","v":3.1109722222222222},2.9935770440251575,127.72620334316036,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":16.96079030313853},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F30<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F30<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F30<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F30<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F30*BT30+BU30","v":2.6010358083897005},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY30","v":3.2557691307856387}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R31*Bilans!F31+S31","v":10.740000000000002},{"v":0.1947567504655493,"d":"19.48%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'A12'!$C$39+'A12'!$C$40)","v":2.0916875},null,8.648312500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC31*Bilans!F31+AD31","v":3.5209},3.388035849056604,155.1398555462264,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":16.083269902581723},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ31*Bilans!F31+AK31","v":9.049555062737088},{"v":0.23113705430809958,"d":"23.11%"},2.0916875,null,6.957867562737088,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU31*Bilans!F31+AV31","v":2.659736790992147},2.5593693649169715,117.19480290423057,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":21.290672517590178},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB31*Bilans!F31+BC31","v":10.740000000000002},{"v":0.1947567504655493,"d":"19.48%"},2.0916875,null,8.648312500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W31<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W31<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W31<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W31<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W31<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM31*Bilans!F31+BN31","v":3.0425},2.927688679245283,134.0603284669811,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":18.612188989317993},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F31<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F31<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F31<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F31<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F31*BT31+BU31","v":2.4226768745952882},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY31","v":3.4954608193211527}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R37*Bilans!F37+S37","v":9.733796296296298},{"v":0.25668192627824016,"d":"25.67%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'A12'!$C$39+'A12'!$C$40)","v":2.4984895833333334},null,7.235306712962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC37*Bilans!F37+AD37","v":3.1556018518518516},3.036522536687631,168.69021387251047,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":21.771273455495077},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ37*Bilans!F37+AK37","v":8.725304163223626},{"v":0.2863498551562526,"d":"28.63%"},2.4984895833333334,null,6.226814579890293,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU37*Bilans!F37+AV37","v":2.3218378690395696},2.2342213456795856,124.11937408254727,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":29.589262777315177},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB37*Bilans!F37+BC37","v":9.733796296296298},{"v":0.25668192627824016,"d":"25.67%"},2.4984895833333334,null,7.235306712962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W37<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W37<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W37<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W37<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W37<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM37*Bilans!F37+BN37","v":3.1556018518518516},3.036522536687631,168.69021387251047,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":21.771273455495077},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F37<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F37<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F37<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F37<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F37*BT37+BU37","v":2.1228605403537832},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY37","v":3.9891325558352353}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R44*Bilans!F44+S44","v":9.646296296296297},{"v":0.2690108466116337,"d":"26.90%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'A12'!$C$39+'A12'!$C$40)","v":2.5949583333333335},null,7.051337962962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC44*Bilans!F44+AD44","v":3.1048518518518518},2.9876876310272538,172.89449551991615,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":23.04930049742935},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ44*Bilans!F44+AK44","v":8.566626492264076},{"v":0.3029148446797184,"d":"30.29%"},2.5949583333333335,null,5.9716681589307425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU44*Bilans!F44+AV44","v":2.26623518455015},2.1807168756992006,126.19590487983704,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":31.578656893697023},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB44*Bilans!F44+BC44","v":9.646296296296297},{"v":0.2690108466116337,"d":"26.90%"},2.5949583333333335,null,7.051337962962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W44<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W44<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W44<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W44<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W44<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM44*Bilans!F44+BN44","v":3.1048518518518518},2.9876876310272538,172.89449551991615,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":23.04930049742935},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F44<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F44<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F44<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F44<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F44*BT44+BU44","v":2.0753511518823533},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY44","v":4.080452643082787}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R61*Bilans!F61+S61","v":9.529166666666667},{"v":0.28586904241364236,"d":"28.59%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'A12'!$C$39+'A12'!$C$40)","v":2.72409375},null,6.805072916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC61*Bilans!F61+AD61","v":3.0369166666666665},2.922316037735849,178.16849476768866,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":24.826957989188593},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ61*Bilans!F61+AK61","v":8.354216699921398},{"v":0.3260741069866706,"d":"32.61%"},2.72409375,null,5.6301229499213985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU61*Bilans!F61+AV61","v":2.191804077799762},2.1090944899582618,128.58780013739778,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":34.399699892742014},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB61*Bilans!F61+BC61","v":9.529166666666667},{"v":0.28586904241364236,"d":"28.59%"},2.72409375,null,6.805072916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W61<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W61<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W61<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W61<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W61<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM61*Bilans!F61+BN61","v":3.0369166666666665},2.922316037735849,178.16849476768866,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":24.826957989188593},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F61<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F61<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F61<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F61<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F61*BT61+BU61","v":2.0117539281613386},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY61","v":4.209447276070689}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R71*Bilans!F71+S71","v":11.243333333333334},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":{"v":0.1791830343907501,"d":"17.92%"}},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'A12'!$C$39+'A12'!$C$40)","v":2.0146145833333335},null,{"$f":"T71-V71","v":9.22871875},{"$f":"IF(X71<0,X71/V71*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC71*Bilans!F71+AD71","v":3.66435},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.526072641509434},154.93827642240564,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":14.8293860666512},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ71*Bilans!F71+AK71","v":8.941747437019746},{"v":0.2253043487889877,"d":"22.53%"},{"$f":"V71","v":2.0146145833333335},null,6.9271328536864125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU71*Bilans!F71+AV71","v":2.7745085687892463},2.6698101322311616,117.3134595678364,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":19.58547234079962},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB71*Bilans!F71+BC71","v":11.243333333333334},{"v":0.1791830343907501,"d":"17.92%"},2.0146145833333335,null,9.22871875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W71<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W71<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W71<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W71<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W71<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM71*Bilans!F71+BN71","v":3.0830462962962963},2.966704926624738,130.35923950458593,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":17.62544432064246},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F71<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F71<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F71<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F71<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F71*BT71+BU71","v":2.5282933412735478},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY71","v":3.3494420741374817}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R77*Bilans!F77+S77","v":10.280000000000001},{"v":0.2103234435797665,"d":"21.03%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'A12'!$C$39+'A12'!$C$40)","v":2.162125},null,8.117875000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC77*Bilans!F77+AD77","v":3.3898},3.2618830188679246,154.8774676188679,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":17.32201604814443},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ77*Bilans!F77+AK77","v":9.148081237233733},{"v":0.2363473764530976,"d":"23.63%"},2.162125,null,6.985956237233733,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU77*Bilans!F77+AV77","v":2.554846027177579},2.458436743133142,116.7290350007047,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":22.983056268509397},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB77*Bilans!F77+BC77","v":10.280000000000001},{"v":0.2103234435797665,"d":"21.03%"},2.162125,null,8.117875000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W77<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W77<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W77<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W77<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W77<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM77*Bilans!F77+BN77","v":3.0054444444444446},2.8920314465408805,137.31654511320752,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":19.53726681208177},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F77<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F77<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F77<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F77<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F77*BT77+BU77","v":2.3261532163065475},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY77","v":3.640504861700076}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R94*Bilans!F94+S94","v":9.816666666666668},{"v":0.24520797962648555,"d":"24.52%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'A12'!$C$39+'A12'!$C$40)","v":2.407125},null,7.409541666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC94*Bilans!F94+AD94","v":3.2036666666666664},3.0827735849056603,164.49988126415093,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":20.598201019664966},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ94*Bilans!F94+AK94","v":8.875586190217064},{"v":0.27120743896929367,"d":"27.12%"},2.407125,null,6.468461190217063,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU94*Bilans!F94+AV94","v":2.3744986125507137},2.2848948913223848,121.92427629585377,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":27.791033294861787},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB94*Bilans!F94+BC94","v":9.816666666666668},{"v":0.24520797962648555,"d":"24.52%"},2.407125,null,7.409541666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W94<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W94<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W94<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W94<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W94<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM94*Bilans!F94+BN94","v":3.2036666666666664},3.0827735849056603,164.49988126415093,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":20.598201019664966},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F94<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F94<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F94<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F94<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F94*BT94+BU94","v":2.167856204567465},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY94","v":3.9063347814219442}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"R104*Bilans!F104+S104","v":14.946876066956523},{"v":0.076732170980898,"d":"7.67%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'A12'!$C$39+'A12'!$C$40)","v":1.1469062500000002},null,13.799969816956523,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AC104*Bilans!F104+AD104","v":4.70043023625},4.523055510353774,104.55382041346024,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.081672541279172},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"AJ104*Bilans!F104+AK104","v":14.946876066956523},{"v":0.076732170980898,"d":"7.67%"},1.1469062500000002,null,13.799969816956523,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AU104*Bilans!F104+AV104","v":4.70043023625},4.523055510353774,104.55382041346024,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.081672541279172},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"BB104*Bilans!F104+BC104","v":14.946876066956523},{"v":0.076732170980898,"d":"7.67%"},1.1469062500000002,null,13.799969816956523,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W104<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W104<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W104<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W104<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W104<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"BM104*Bilans!F104+BN104","v":4.692138777777778},4.515076937106919,104.36938970892925,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.092419438953317},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F104<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F104<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F104<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F104<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F104*BT104+BU104","v":3.2870594893500003},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY104","v":2.576275884406897}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F116<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F116<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F116<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F116<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F116<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F116<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F116<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F116<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F116<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F116<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F116<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F116<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F116<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F116<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F116<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F116*BT116+BU116","v":3.26843469225},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY116","v":2.5909564945884243}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F119<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F119<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F119<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F119<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F119<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F119<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F119<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F119<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F119<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F119<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F119<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F119<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F119<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F119<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F119<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F119*BT119+BU119","v":3.4149624327},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY119","v":2.4797848468065977}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F136<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F136<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F136<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F136<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F136<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F136<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F136<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F136<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F136<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F136<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F136<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F136<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F136<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F136<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F136<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F136*BT136+BU136","v":3.4959232854},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY136","v":2.4223563853330705}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F142<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F142<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F142<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F142<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F142<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F142<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F142<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F142<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F142<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F142<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F142<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F142<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F142<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F142<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F142<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F142*BT142+BU142","v":3.4229444886},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY142","v":2.47400217012776}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F152<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F152<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F152<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F152<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F152<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F152<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F152<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F152<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F152<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F152<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F152<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F152<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F152<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F152<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F152<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F152*BT152+BU152","v":3.55730909625},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY152","v":2.380555600847376}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F169<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F169<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F169<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F169<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F169<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F169<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F169<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F169<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F169<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F169<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F169<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F169<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F169<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F169<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F169<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F169*BT169+BU169","v":3.63256848045},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY169","v":2.3312353610396905}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F175<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F175<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F175<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F175<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F175<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F175<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F175<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F175<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F175<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F175<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F175<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F175<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F175<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F175<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F175<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F175*BT175+BU175","v":3.4875611316},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY175","v":2.428164489015908}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F185<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F185<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F185<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F185<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F185<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F185<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F185<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F185<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F185<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F185<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F185<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F185<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F185<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F185<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F185<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F185*BT185+BU185","v":3.7091582073},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY185","v":2.2830981100662244}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F201<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F201<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F201<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F201<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F201<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F201<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F201<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F201<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F201<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F201<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F201<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F201<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F201<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F201<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F201<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F201*BT201+BU201","v":3.65955543135},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY201","v":2.314043946561918}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F211<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F211<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F211<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F211<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F211<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F211<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F211<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.06313969115999996},{"$f":"IF(Bilans!F211<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F211<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F211<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F211<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F211<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F211<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F211<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F211<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.4513056568000007},{"$f":"Bilans!F211*BT211+BU211","v":3.8248570215764994},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY211","v":2.2140362490028003}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F217<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F217<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F217<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F217<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F217<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F217<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F217<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F217<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F217<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F217<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F217<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F217<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F217<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F217<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F217<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F217*BT217+BU217","v":3.5599697815499995},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY217","v":2.3787763977412624}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F234<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F234<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F234<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F234<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F234<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F234<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F234<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.06313969115999996},{"$f":"IF(Bilans!F234<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F234<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F234<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F234<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F234<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F234<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F234<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F234<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.4513056568000007},{"$f":"Bilans!F234*BT234+BU234","v":3.9948080236154997},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY234","v":2.119844568991067}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F244<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F244<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F244<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F244<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F244<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F244<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F244<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F244<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F244<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F244<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F244<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F244<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F244<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F244<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F244<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F244*BT244+BU244","v":3.4373882088},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY244","v":2.46360654619793}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"R250*Bilans!F250+S250","v":15.353970280579711},{"v":0.06369416609919405,"d":"6.37%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'A12'!$C$39+'A12'!$C$40)","v":0.9779583333333333},null,14.376011947246377,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AC250*Bilans!F250+AD250","v":4.790384865},4.609615624811321,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"AJ250*Bilans!F250+AK250","v":15.353970280579711},{"v":0.06369416609919405,"d":"6.37%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":14.376011947246377},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AU250*Bilans!F250+AV250","v":4.790384865},4.609615624811321,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"BB250*Bilans!F250+BC250","v":15.353970280579711},{"v":0.06369416609919405,"d":"6.37%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":14.376011947246377},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W250<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W250<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W250<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W250<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W250<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"BM250*Bilans!F250+BN250","v":4.781018407407408},4.6006026184486375,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F250<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F250<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F250<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F250<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F250*BT250+BU250","v":3.3499656918},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY250","v":2.5278981554205227}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'A12'!$C$39+'A12'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W260<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W260<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W260<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W260<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W260<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.2198796296296301},1.1738464360587006,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F260<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F260<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F260<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F260<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F260*BT260+BU260","v":3.66525689985},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY260","v":2.310444349308727}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"R277*Bilans!F277+S277","v":16.0857559515942},{"v":0.041916613598743754,"d":"4.19%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'A12'!$C$39+'A12'!$C$40)","v":0.6742604166666668},null,15.411495534927536,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AC277*Bilans!F277+AD277","v":4.95208578375},4.765214622099057,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"AJ277*Bilans!F277+AK277","v":16.0857559515942},{"v":0.041916613598743754,"d":"4.19%"},0.6742604166666668,null,15.411495534927536,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AU277*Bilans!F277+AV277","v":4.95208578375},4.765214622099057,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"BB277*Bilans!F277+BC277","v":16.0857559515942},{"v":0.041916613598743754,"d":"4.19%"},0.6742604166666668,null,15.411495534927536,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W277<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W277<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W277<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W277<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W277<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"BM277*Bilans!F277+BN277","v":4.940786925925926},4.7543421362683445,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F277<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F277<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F277<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F277<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F277*BT277+BU277","v":3.46304481705},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY277","v":2.4453544612908162}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"R286*Bilans!F286+S286","v":15.444982280000001},{"v":0.060873329794458,"d":"6.09%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'A12'!$C$39+'A12'!$C$40)","v":0.9401875},null,14.504794780000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AC286*Bilans!F286+AD286","v":4.8104955675},4.628967432877359,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"AJ286*Bilans!F286+AK286","v":15.444982280000001},{"v":0.060873329794458,"d":"6.09%"},0.9401875,null,14.504794780000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AU286*Bilans!F286+AV286","v":4.8104955675},4.628967432877359,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"BB286*Bilans!F286+BC286","v":15.444982280000001},{"v":0.060873329794458,"d":"6.09%"},0.9401875,null,14.504794780000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W286<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W286<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W286<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W286<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W286<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"BM286*Bilans!F286+BN286","v":4.800888777777779},4.619723163522013,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F286<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F286<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F286<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F286<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F286*BT286+BU286","v":3.3640293141},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY286","v":2.5173300534358907}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2529008695652178},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"R292*Bilans!F292+S292","v":14.499479217391304},{"v":0.09314558680011602,"d":"9.31%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'A12'!$C$39+'A12'!$C$40)","v":1.3505624999999999},null,13.148916717391304,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06961666666666666},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"AC292*Bilans!F292+AD292","v":4.587492916666667},4.414379976415095,123.61808966954007,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.549002391738476},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.9542247173913037},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$6,0))))))","v":1.671731326086963},{"$f":"AJ292*Bilans!F292+AK292","v":10.235898164673914},{"v":0.13194372181828215,"d":"13.19%"},1.3505624999999999,null,8.885335664673914,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.05444564210733427},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.0219735789266573},{"$f":"AU292*Bilans!F292+AV292","v":3.5106232168399822},3.3781468690347,94.59993584701319,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":9.864628831108908},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2529008695652178},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"BB292*Bilans!F292+BC292","v":14.499479217391304},{"v":0.09314558680011602,"d":"9.31%"},1.3505624999999999,null,13.148916717391304,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W292<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W292<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W292<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W292<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W292<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"BM292*Bilans!F292+BN292","v":4.541072222222223},4.369711006289308,122.36720216462261,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.626171376559376},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F292<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F292<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.050415385264400626},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F292<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F292<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.753828147355994},{"$f":"Bilans!F292*BT292+BU292","v":3.2063062301039897},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY292","v":2.6411613505640106}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2529008695652178},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"R309*Bilans!F309+S309","v":14.113805391304346},{"v":0.10892703685337704,"d":"10.89%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'A12'!$C$39+'A12'!$C$40)","v":1.5373750000000002},null,12.576430391304346,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06961666666666666},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"AC309*Bilans!F309+AD309","v":4.4813275},4.3122208018867925,140.09111719089623,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.965109111083715},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.9542247173913037},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$6,0))))))","v":1.671731326086963},{"$f":"AJ309*Bilans!F309+AK309","v":8.780705470652174},{"v":0.17508559023399448,"d":"17.51%"},1.5373750000000002,null,7.243330470652174,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.05444564210733427},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.0219735789266573},{"$f":"AU309*Bilans!F309+AV309","v":3.4275936126262976},3.2982504574328524,107.15026261062108,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":11.721223266376839},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2529008695652178},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"BB309*Bilans!F309+BC309","v":14.113805391304346},{"v":0.10892703685337704,"d":"10.89%"},1.5373750000000002,null,12.576430391304346,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W309<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W309<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W309<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W309<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W309<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"BM309*Bilans!F309+BN309","v":4.442794444444445},4.2751418238993715,138.88653243301889,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":9.042864913599173},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F309<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F309<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.050415385264400626},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F309<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F309<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.753828147355994},{"$f":"Bilans!F309*BT309+BU309","v":3.129422767575779},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY309","v":2.706049237183545}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2529008695652178},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"R315*Bilans!F315+S315","v":14.746057565217392},{"v":0.08348841678903691,"d":"8.35%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'A12'!$C$39+'A12'!$C$40)","v":1.2311250000000005},null,13.514932565217391,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06961666666666666},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"AC315*Bilans!F315+AD315","v":4.655369166666667},4.479694858490566,112.60608965787739,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.677470440493174},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.9542247173913037},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$6,0))))))","v":1.671731326086963},{"$f":"AJ315*Bilans!F315+AK315","v":11.166267264130433},{"v":0.11025394349593994,"d":"11.03%"},1.2311250000000005,null,9.935142264130432,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.05444564210733427},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.0219735789266573},{"$f":"AU315*Bilans!F315+AV315","v":3.563707717894633},3.4292281813703074,86.20050879510545,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.722962841174036},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2529008695652178},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"BB315*Bilans!F315+BC315","v":14.746057565217392},{"v":0.08348841678903691,"d":"8.35%"},1.2311250000000005,null,13.514932565217391,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W315<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W315<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W315<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W315<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W315<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"BM315*Bilans!F315+BN315","v":4.6039055555555555},4.430173270440251,111.36126549905663,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.752112880006471},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F315<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F315<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.050415385264400626},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F315<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F315<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.753828147355994},{"$f":"Bilans!F315*BT315+BU315","v":3.2554612307367803},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY315","v":2.6012818131784914}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R325*Bilans!F325+S325","v":12.276666666666667},{"v":0.1512124966060277,"d":"15.12%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'A12'!$C$39+'A12'!$C$40)","v":1.856385416666667},null,10.42028125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC325*Bilans!F325+AD325","v":3.95885},3.8094594339622643,152.9240824224057,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.539959626322462},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ325*Bilans!F325+AK325","v":8.7204205232954},{"v":0.21287796978455217,"d":"21.29%"},1.856385416666667,null,6.864035106628734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU325*Bilans!F325+AV325","v":3.010132748372696},2.896542833339764,116.27664309446651,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.49223583029837},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB325*Bilans!F325+BC325","v":12.276666666666667},{"v":0.1512124966060277,"d":"15.12%"},1.856385416666667,null,10.42028125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W325<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W325<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W325<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W325<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W325<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM325*Bilans!F325+BN325","v":3.166287037037037},3.046804507337526,122.30863503917718,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":15.67887515754813},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F325<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F325<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F325<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F325<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F325*BT325+BU325","v":2.7451218490236173},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY325","v":3.0848802198107452}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R342*Bilans!F342+S342","v":9.92962962962963},{"v":0.22987597911227156,"d":"22.99%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'A12'!$C$39+'A12'!$C$40)","v":2.2825833333333336},null,7.647046296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC342*Bilans!F342+AD342","v":3.269185185185185},3.1458197064989517,158.4612302557652,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":19.054709294421535},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ342*Bilans!F342+AK342","v":9.08043990299024},{"v":0.2513736512458682,"d":"25.14%"},2.2825833333333336,null,6.797856569656906,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU342*Bilans!F342+AV342","v":2.446281972420653},2.353969445159496,118.57414889157414,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":25.464510647434725},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB342*Bilans!F342+BC342","v":9.92962962962963},{"v":0.22987597911227156,"d":"22.99%"},2.2825833333333336,null,7.647046296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W342<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W342<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W342<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W342<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W342<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM342*Bilans!F342+BN342","v":3.269185185185185},3.1458197064989517,158.4612302557652,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":19.054709294421535},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F342<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F342<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F342<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F342<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F342*BT342+BU342","v":2.229191076456507},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY342","v":3.7988542940358747}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R352*Bilans!F352+S352","v":9.736574074074074},{"v":0.25629416100042796,"d":"25.63%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'A12'!$C$39+'A12'!$C$40)","v":2.4954270833333334},null,7.241146990740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC352*Bilans!F352+AD352","v":3.157212962962963},3.03807285115304,168.55304130018345,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":21.7313740435628},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ352*Bilans!F352+AK352","v":8.730341549603295},{"v":0.285833843859949,"d":"28.58%"},2.4954270833333334,null,6.234914466269962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU352*Bilans!F352+AV352","v":2.3236030336265356},2.235919900282138,124.0493950476281,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":29.527666662687295},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB352*Bilans!F352+BC352","v":9.736574074074074},{"v":0.25629416100042796,"d":"25.63%"},2.4954270833333334,null,7.241146990740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W352<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W352<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W352<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W352<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W352<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM352*Bilans!F352+BN352","v":3.157212962962963},3.03807285115304,168.55304130018345,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":21.7313740435628},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F352<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F352<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F352<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F352<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F352*BT352+BU352","v":2.1243687749084317},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY352","v":3.9863003980503686}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R358*Bilans!F358+S358","v":9.95324074074074},{"v":0.2267153123401089,"d":"22.67%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'A12'!$C$39+'A12'!$C$40)","v":2.2565520833333337},null,7.696688657407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC358*Bilans!F358+AD358","v":3.2828796296296296},3.158997379454927,157.1514323850891,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":18.739878635231598},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ358*Bilans!F358+AK358","v":9.12325768721742},{"v":0.2473406058117798,"d":"24.73%"},2.2565520833333337,null,6.8667056038840855,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU358*Bilans!F358+AV358","v":2.4612858714098613},2.3684071592811873,117.82174305455104,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":24.99537601379612},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB358*Bilans!F358+BC358","v":9.95324074074074},{"v":0.2267153123401089,"d":"22.67%"},2.2565520833333337,null,7.696688657407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W358<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W358<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W358<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W358<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W358<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM358*Bilans!F358+BN358","v":3.2828796296296296},3.158997379454927,157.1514323850891,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":18.739878635231598},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F358<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F358<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F358<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F358<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F358*BT358+BU358","v":2.24201107017102},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY358","v":3.7771321496540566}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R369*Bilans!F369+S369","v":10.056666666666667},{"v":0.21839472157772624,"d":"21.84%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'A12'!$C$39+'A12'!$C$40)","v":2.196322916666667},null,7.86034375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC369*Bilans!F369+AD369","v":3.32615},3.2006349056603773,154.59626705448113,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":17.95865014105397},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ369*Bilans!F369+AK369","v":9.19591640890964},{"v":0.23883676395086814,"d":"23.88%"},2.196322916666667,null,6.999593492242974,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU369*Bilans!F369+AV369","v":2.5039208012676073},2.4094332238612823,116.3798412206417,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":23.855852044691996},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB369*Bilans!F369+BC369","v":10.056666666666667},{"v":0.21839472157772624,"d":"21.84%"},2.196322916666667,null,7.86034375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W369<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W369<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W369<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W369<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W369<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM369*Bilans!F369+BN369","v":2.9874537037037037},2.874719601677149,138.8539875203092,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":19.99467442545212},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F369<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F369<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F369<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F369<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F369*BT369+BU369","v":2.2792902807605646},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY369","v":3.7153548034248134}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R370*Bilans!F370+S370","v":9.866666666666667},{"v":0.23837837837837839,"d":"23.84%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'A12'!$C$39+'A12'!$C$40)","v":2.3520000000000003},null,7.514666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC370*Bilans!F370+AD370","v":3.2326666666666664},3.1106792452830185,161.8735265660377,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":19.90729841204372},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ370*Bilans!F370+AK370","v":8.966259145051092},{"v":0.26231675461869536,"d":"26.23%"},2.3520000000000003,null,6.614259145051092,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU370*Bilans!F370+AV370","v":2.4062715751160964},2.315468874168319,120.49236927397098,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":26.744138386331183},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB370*Bilans!F370+BC370","v":9.866666666666667},{"v":0.23837837837837839,"d":"23.84%"},2.3520000000000003,null,7.514666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W370<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W370<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W370<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W370<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W370<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM370*Bilans!F370+BN370","v":3.2326666666666664},3.1106792452830185,161.8735265660377,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":19.90729841204372},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F370<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F370<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F370<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F370<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F370*BT370+BU370","v":2.1950044265511393},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY370","v":3.85802050810851}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R371*Bilans!F371+S371","v":10.456666666666667},{"v":0.20418293751992347,"d":"20.42%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'A12'!$C$39+'A12'!$C$40)","v":2.1350729166666667},null,8.32159375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC371*Bilans!F371+AD371","v":3.44015},3.3103330188679245,155.02868835636792,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.83509851799098},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ371*Bilans!F371+AK371","v":9.110241474564733},{"v":0.2343596404801856,"d":"23.44%"},2.1350729166666667,null,6.975168557898066,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU371*Bilans!F371+AV371","v":2.595130161106362},2.4972007210646128,116.94827986871768,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":22.316901492900875},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB371*Bilans!F371+BC371","v":10.456666666666667},{"v":0.20418293751992347,"d":"20.42%"},2.1350729166666667,null,8.32159375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W371<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W371<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W371<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W371<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W371<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM371*Bilans!F371+BN371","v":3.019675925925926},2.905725890985325,136.080228495152,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":19.179297907244155},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F371<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F371<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F371<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F371<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F371*BT371+BU371","v":2.3632238966638175},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY371","v":3.583398130400647}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.5598502373974057},{"$f":"SUM(AF7:AF372)/229","v":3.4274817274345506},{"$f":"SUM(AG7:AG372)/Z373","v":3.258135128093846},{"$f":"SUM(AH7:AH372)","v":3591.1172032490704},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":2.854112336062231},{"$f":"SUM(AX7:AX372)/229","v":2.7478986677891717},{"$f":"SUM(AY7:AY372)/AR373","v":2.4402599420775264},{"$f":"SUM(AZ7:AZ372)","v":4964.078506120159},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9508.55192},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.395425613689782},{"$f":"SUM(BP7:BP372)/229","v":3.267774571095818},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.0246639210538997},{"$f":"SUM(BR7:BR372)","v":3962.3417427708014},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1073.5782777613865},null,{"$f":"SUM(BX7:BX372)","v":2576.5116279069853},{"$f":"SUM(BY7:BY372)","v":20.930232558139537},null,{"$f":"SUM(CA7:CA372)","v":1129.6207733603917},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":2.941310350031196}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-E08","index":30,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4313.778592689929},null,null,"COP",{"$f":"K13","v":3.8489023156633166},{"$f":"L13","v":3.1182359565867253},{"$f":"M13","v":3.6544926644877536},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.999135542569338},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.999135542569338},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999135542569338},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.6544926644877536},null,null,"Udział 2ŹC",{"$f":"1-K3","v":8.6445743066199121E-4},{"$f":"1-L3","v":8.6445743066199121E-4},{"$f":"1-M3","v":8.6445743066199121E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.999135542569338},null,null,"COP-Inst",{"$f":"K14","v":3.8497675210271844},{"$f":"L14","v":3.119101161950593},{"$f":"M14","v":3.6553578698516214}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":8.6445743066199121E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.6553578698516214},{"$nulls":10},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R7*Bilans!F7+S7","v":6.49445},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.33276169139290734,"d":"33.28%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'E08'!$C$39+'E08'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":4.333345833333333},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC7*Bilans!F7+AD7","v":4.164499999999999},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":4.007349056603773},{"$f":"AF7*Z7","v":190.17476050471697},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":14.092417256973631},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ7*Bilans!F7+AK7","v":6.481483333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.3334274047350273,"d":"33.34%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":4.320379166666666},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU7*Bilans!F7+AV7","v":2.9694833333333337},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.8574273584905665},{"$f":"AX7*AR7","v":135.6035014382076},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":19.76366427380745},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$17,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$17,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"BB7*Bilans!F7+BC7","v":6.49445},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.33276169139290734,"d":"33.28%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":4.333345833333333},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W7<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W7<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W7<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W7<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W7<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM7*Bilans!F7+BN7","v":4.015138888888888},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.863624213836477},{"$f":"BP7*BJ7","v":183.3540825039308},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":14.616647964301778},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F7<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F7<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F7<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F7<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F7*BT7+BU7","v":2.6740433333333335},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY7","v":3.16687915542004}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R8*Bilans!F8+S8","v":6.282259259259259},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.40493659393589243,"d":"40.49%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'E08'!$C$39+'E08'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":3.738342592592592},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC8*Bilans!F8+AD8","v":3.777222222222222},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.777222222222222},{"$f":"AF8*Z8","v":213.95697555555557},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":17.845484335931754},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ8*Bilans!F8+AK8","v":6.197740740740741},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.41045870956561237,"d":"41.05%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":3.653824074074074},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU8*Bilans!F8+AV8","v":2.790111111111111},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.790111111111111},{"$f":"AX8*AR8","v":158.0430537777778},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":24.159023535502374},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W8<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W8<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W8<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W8<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W8<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W8<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB8*Bilans!F8+BC8","v":6.282259259259259},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.40493659393589243,"d":"40.49%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":3.738342592592592},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W8<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W8<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W8<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W8<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W8<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM8*Bilans!F8+BN8","v":3.777222222222222},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.777222222222222},{"$f":"BP8*BJ8","v":213.95697555555557},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":17.845484335931754},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F8<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F8<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F8<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F8<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F8*BT8+BU8","v":2.525162962962963},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY8","v":3.3535942896480155}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2440.9500955534063},{"$nulls":9},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R9*Bilans!F9+S9","v":6.297212962962963},{"v":0.4193753409430098,"d":"41.94%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'E08'!$C$39+'E08'!$C$40)","v":2.6408958333333334},null,3.6563171296296293,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC9*Bilans!F9+AD9","v":3.6848611111111107},3.6848611111111107,217.30178701388888,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":19.044431495231997},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ9*Bilans!F9+AK9","v":6.182787037037038},{"v":0.4271367940563781,"d":"42.71%"},2.6408958333333334,null,3.5418912037037042,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU9*Bilans!F9+AV9","v":2.7558055555555554},2.7558055555555554,162.51398731944445,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":25.464817304881617},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W9<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W9<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W9<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W9<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W9<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W9<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB9*Bilans!F9+BC9","v":6.297212962962963},{"v":0.4193753409430098,"d":"41.94%"},2.6408958333333334,null,3.6563171296296293,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W9<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W9<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W9<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W9<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W9<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM9*Bilans!F9+BN9","v":3.6848611111111107},3.6848611111111107,217.30178701388888,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":19.044431495231997},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F9<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F9<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F9<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F9<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F9*BT9+BU9","v":2.4985981481481483},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY9","v":3.389249327387697}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R10*Bilans!F10+S10","v":6.392837962962963},{"v":0.5101102362090679,"d":"51.01%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'E08'!$C$39+'E08'!$C$40)","v":3.2610520833333334},null,3.1317858796296294,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC10*Bilans!F10+AD10","v":3.094236111111111},3.0358542976939207,224.21377811975893,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":28.94992278343556},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ10*Bilans!F10+AK10","v":6.087162037037038},{"v":0.5357261829883323,"d":"53.57%"},3.2610520833333334,null,2.826109953703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU10*Bilans!F10+AV10","v":2.5364305555555555},2.488573375262055,183.79420877332288,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":35.316518441311835},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W10<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W10<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W10<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W10<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W10<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W10<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB10*Bilans!F10+BC10","v":6.392837962962963},{"v":0.5101102362090679,"d":"51.01%"},3.2610520833333334,null,3.1317858796296294,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W10<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W10<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W10<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W10<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W10<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM10*Bilans!F10+BN10","v":3.094236111111111},3.0358542976939207,224.21377811975893,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":28.94992278343556},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F10<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F10<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F10<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F10<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F10*BT10+BU10","v":2.328723148148148},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY10","v":3.6364872740486525}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.895430692057735},{"$nulls":11},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R11*Bilans!F11+S11","v":6.379851851851852},{"v":0.497947821846554,"d":"49.79%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'E08'!$C$39+'E08'!$C$40)","v":3.1768333333333336},null,3.203018518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC11*Bilans!F11+AD11","v":3.174444444444444},3.174444444444444,228.0330422222222,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":26.92832131606581},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ11*Bilans!F11+AK11","v":6.100148148148149},{"v":0.5207797017680202,"d":"52.08%"},3.1768333333333336,null,2.923314814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU11*Bilans!F11+AV11","v":2.566222222222222},2.5178029350104825,180.86385603354302,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":33.95121151514747},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W11<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W11<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W11<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W11<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W11<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W11<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB11*Bilans!F11+BC11","v":6.379851851851852},{"v":0.497947821846554,"d":"49.79%"},3.1768333333333336,null,3.203018518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W11<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W11<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W11<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W11<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W11<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM11*Bilans!F11+BN11","v":3.174444444444444},3.174444444444444,228.0330422222222,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":26.92832131606581},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F11<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F11<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F11<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F11<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F11*BT11+BU11","v":2.3517925925925924},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY11","v":3.6008158711342007}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R12*Bilans!F12+S12","v":6.397717592592593},{"v":0.5146675934053451,"d":"51.47%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'E08'!$C$39+'E08'!$C$40)","v":3.2926979166666674},null,3.1050196759259254,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC12*Bilans!F12+AD12","v":3.064097222222222},3.0062840670859536,224.31313409460165,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":29.5353168624771},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ12*Bilans!F12+AK12","v":6.0822824074074076},{"v":0.541358933392603,"d":"54.14%"},3.2926979166666674,null,2.78958449074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU12*Bilans!F12+AV12","v":2.525236111111111},2.4775901467505244,184.8647694022537,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":35.83786955903675},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W12<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W12<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W12<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W12<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W12<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W12<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB12*Bilans!F12+BC12","v":6.397717592592593},{"v":0.5146675934053451,"d":"51.47%"},3.2926979166666674,null,3.1050196759259254,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W12<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W12<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W12<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W12<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W12<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM12*Bilans!F12+BN12","v":3.064097222222222},3.0062840670859536,224.31313409460165,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":29.5353168624771},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F12<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F12<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F12<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F12<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F12*BT12+BU12","v":2.3200546296296296},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY12","v":3.6500744356934107}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3205.8793655286804},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.8489023156633166},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.1182359565867253},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.6544926644877536},{"$f":"AE373","v":4.249976468947114},{"$f":"AF373","v":4.120271598921573},null,null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R13*Bilans!F13+S13","v":6.391342592592593},{"v":0.5087122337073443,"d":"50.87%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'E08'!$C$39+'E08'!$C$40)","v":3.251354166666667},null,3.1399884259259254,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC13*Bilans!F13+AD13","v":3.103472222222222},3.044916142557652,224.17433870545074,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":28.772803879718403},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ13*Bilans!F13+AK13","v":6.088657407407408},{"v":0.5340018248868951,"d":"53.40%"},3.251354166666667,null,2.8373032407407406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU13*Bilans!F13+AV13","v":2.5398611111111107},2.4919392033542977,183.46279399895178,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":35.15766952984676},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W13<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W13<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W13<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W13<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W13<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W13<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB13*Bilans!F13+BC13","v":6.391342592592593},{"v":0.5087122337073443,"d":"50.87%"},3.251354166666667,null,3.1399884259259254,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W13<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W13<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W13<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W13<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W13<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM13*Bilans!F13+BN13","v":3.103472222222222},3.044916142557652,224.17433870545074,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":28.772803879718403},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F13<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F13<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F13<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F13<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F13*BT13+BU13","v":2.3313796296296294},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY13","v":3.632343692720936}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.8497675210271844},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.119101161950593},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.6553578698516214},{"$nulls":4},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R14*Bilans!F14+S14","v":6.33687962962963},{"v":0.4573458867330135,"d":"45.73%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'E08'!$C$39+'E08'!$C$40)","v":2.8981458333333334},null,3.4387337962962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC14*Bilans!F14+AD14","v":3.439861111111111},3.439861111111111,224.09147201388888,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":22.53670787741753},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ14*Bilans!F14+AK14","v":6.1431203703703705},{"v":0.47177096631733484,"d":"47.18%"},2.8981458333333334,null,3.244974537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU14*Bilans!F14+AV14","v":2.6648055555555556},2.6648055555555556,173.60009031944443,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":29.091482805708146},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W14<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W14<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W14<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W14<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W14<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W14<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB14*Bilans!F14+BC14","v":6.33687962962963},{"v":0.4573458867330135,"d":"45.73%"},2.8981458333333334,null,3.4387337962962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W14<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W14<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W14<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W14<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W14<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM14*Bilans!F14+BN14","v":3.439861111111111},3.439861111111111,224.09147201388888,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":22.53670787741753},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F14<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F14<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F14<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F14<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F14*BT14+BU14","v":2.428131481481482},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY14","v":3.4876085408095063}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.9659730875219465},{"$nulls":3},"tylko CO",{"$f":"F11","v":3.895430692057735},{"$f":"F15","v":2.9659730875219465},{"$f":"F28","v":3.648128313296739},{"$nulls":4},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R15*Bilans!F15+S15","v":6.381189814814815},{"v":0.49920320647272765,"d":"49.92%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'E08'!$C$39+'E08'!$C$40)","v":3.185510416666667},null,3.195679398148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC15*Bilans!F15+AD15","v":3.166180555555555},3.166180555555555,228.09877112847218,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":27.076875748470158},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ15*Bilans!F15+AK15","v":6.098810185185186},{"v":0.5223167011173248,"d":"52.23%"},3.185510416666667,null,2.913299768518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU15*Bilans!F15+AV15","v":2.563152777777778},2.5147914046121596,181.17123106892035,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":34.09041296338518},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W15<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W15<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W15<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W15<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W15<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W15<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB15*Bilans!F15+BC15","v":6.381189814814815},{"v":0.49920320647272765,"d":"49.92%"},3.185510416666667,null,3.195679398148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W15<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W15<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W15<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W15<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W15<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM15*Bilans!F15+BN15","v":3.166180555555555},3.166180555555555,228.09877112847218,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":27.076875748470158},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F15<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F15<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F15<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F15<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F15*BT15+BU15","v":2.3494157407407408},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY15","v":3.604458736772269}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":3.6778851297941695},{"$f":"F19","v":3.6778851297941695},{"$f":"F19","v":3.6778851297941695},{"$nulls":4},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R16*Bilans!F16+S16","v":6.275648148148148},{"v":0.39853121265326,"d":"39.85%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'E08'!$C$39+'E08'!$C$40)","v":2.501041666666667},null,3.7746064814814813,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC16*Bilans!F16+AD16","v":3.818055555555555},3.673977987421383,204.32828577044026,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":18.013676245907607},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ16*Bilans!F16+AK16","v":6.204351851851852},{"v":0.4031108690136852,"d":"40.31%"},2.501041666666667,null,3.703310185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU16*Bilans!F16+AV16","v":2.8052777777777775},2.8052777777777775,156.01552361111112,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":23.591906129319742},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W16<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W16<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W16<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W16<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W16<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W16<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB16*Bilans!F16+BC16","v":6.275648148148148},{"v":0.39853121265326,"d":"39.85%"},2.501041666666667,null,3.7746064814814813,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W16<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W16<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W16<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W16<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W16<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM16*Bilans!F16+BN16","v":3.818055555555555},3.673977987421383,204.32828577044026,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":18.013676245907607},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F16<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F16<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F16<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F16<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F16*BT16+BU16","v":2.5369074074074076},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY16","v":3.3380690474933443}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":703.3870425232215},{"$nulls":9},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R17*Bilans!F17+S17","v":6.28587962962963},{"v":0.4084385932609096,"d":"40.84%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'E08'!$C$39+'E08'!$C$40)","v":2.5673958333333333},null,3.7184837962962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC17*Bilans!F17+AD17","v":3.7548611111111105},3.7548611111111105,214.80621701388884,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":18.13034436841132},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ17*Bilans!F17+AK17","v":6.194120370370371},{"v":0.41448917357410325,"d":"41.45%"},2.5673958333333333,null,3.6267245370370373,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU17*Bilans!F17+AV17","v":2.7818055555555556},2.7818055555555556,159.14014131944444,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":24.472208297967942},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W17<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W17<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W17<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W17<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W17<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W17<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB17*Bilans!F17+BC17","v":6.28587962962963},{"v":0.4084385932609096,"d":"40.84%"},2.5673958333333333,null,3.7184837962962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W17<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W17<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W17<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W17<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W17<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM17*Bilans!F17+BN17","v":3.7548611111111105},3.7548611111111105,214.80621701388884,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":18.13034436841132},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F17<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F17<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F17<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F17<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F17*BT17+BU17","v":2.5187314814814816},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY17","v":3.36215756037729}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":3925.492418691716},{"$nulls":5},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R18*Bilans!F18+S18","v":6.289263888888889},{"v":0.41170855536441076,"d":"41.17%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'E08'!$C$39+'E08'!$C$40)","v":2.5893437500000003},null,3.6999201388888885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC18*Bilans!F18+AD18","v":3.733958333333333},3.733958333333333,215.57728390625,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":18.399711878591756},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ18*Bilans!F18+AK18","v":6.190736111111112},{"v":0.4182610441676968,"d":"41.83%"},2.5893437500000003,null,3.6013923611111114,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU18*Bilans!F18+AV18","v":2.7740416666666667},2.7740416666666667,160.15721509375,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":24.766663862895594},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W18<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W18<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W18<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W18<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W18<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W18<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB18*Bilans!F18+BC18","v":6.289263888888889},{"v":0.41170855536441076,"d":"41.17%"},2.5893437500000003,null,3.6999201388888885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W18<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W18<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W18<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W18<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W18<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM18*Bilans!F18+BN18","v":3.733958333333333},3.733958333333333,215.57728390625,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":18.399711878591756},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F18<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F18<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F18<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F18<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F18*BT18+BU18","v":2.5127194444444445},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY18","v":3.3702019983753457}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.6778851297941695},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4313.778592689929},{"$nulls":5},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R19*Bilans!F19+S19","v":6.298236111111112},{"v":0.42036074915154814,"d":"42.04%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'E08'!$C$39+'E08'!$C$40)","v":2.64753125},null,3.6507048611111115,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC19*Bilans!F19+AD19","v":3.6785416666666664},3.6785416666666664,217.51492765625,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":19.128665345188878},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ19*Bilans!F19+AK19","v":6.181763888888889},{"v":0.4282808754243553,"d":"42.83%"},2.64753125,null,3.5342326388888887,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU19*Bilans!F19+AV19","v":2.753458333333333},2.753458333333333,162.81405634375,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":25.555350392687988},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W19<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W19<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W19<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W19<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W19<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W19<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB19*Bilans!F19+BC19","v":6.298236111111112},{"v":0.42036074915154814,"d":"42.04%"},2.64753125,null,3.6507048611111115,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W19<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W19<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W19<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W19<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W19<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM19*Bilans!F19+BN19","v":3.6785416666666664},3.6785416666666664,217.51492765625,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":19.128665345188878},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F19<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F19<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F19<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F19<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F19*BT19+BU19","v":2.496780555555556},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY19","v":3.3917166144939666}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":4926.123482007322},{"$nulls":5},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R20*Bilans!F20+S20","v":6.356162037037037},{"v":0.4756326064456262,"d":"47.56%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'E08'!$C$39+'E08'!$C$40)","v":3.0231979166666667},null,3.33296412037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC20*Bilans!F20+AD20","v":3.3207638888888886},3.3207638888888886,226.29926654513886,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":24.420475292247854},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ20*Bilans!F20+AK20","v":6.123837962962964},{"v":0.49367699389680125,"d":"49.37%"},3.0231979166666667,null,3.100640046296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU20*Bilans!F20+AV20","v":2.620569444444444},2.620569444444444,178.5832907881944,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":30.945423969557087},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W20<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W20<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W20<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W20<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W20<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W20<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB20*Bilans!F20+BC20","v":6.356162037037037},{"v":0.4756326064456262,"d":"47.56%"},3.0231979166666667,null,3.33296412037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W20<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W20<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W20<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W20<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W20<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM20*Bilans!F20+BN20","v":3.3207638888888886},3.3207638888888886,226.29926654513886,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":24.420475292247854},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F20<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F20<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F20<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F20<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F20*BT20+BU20","v":2.393876851851852},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY20","v":3.5375136722143017}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.16625},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.563750000000001},{"$f":"R21*Bilans!F21+S21","v":6.2919375},{"v":0.5383278203256151,"d":"53.83%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'E08'!$C$39+'E08'!$C$40)","v":3.387125},null,2.9048125000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.05874999999999997},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4612499999999997},{"$f":"AC21*Bilans!F21+AD21","v":3.0118125},2.9549858490566043,227.18226706132083,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":30.960686336013485},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.21556818181818188},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.168977272727274},{"$f":"AJ21*Bilans!F21+AK21","v":5.519880681818182},{"v":0.6136228652834435,"d":"61.36%"},3.387125,null,2.132755681818182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.6305227272727274},{"$f":"AU21*Bilans!F21+AV21","v":2.286794318181818},1.9847648799313893,152.59070873400518,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":46.09532893546698},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.15875000000000006},{"$f":"IF(Bilans!W21<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W21<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W21<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W21<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W21<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W21<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB21*Bilans!F21+BC21","v":5.053340277777777},{"v":0.670274474666784,"d":"67.03%"},3.387125,null,1.666215277777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W21<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W21<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W21<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W21<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W21<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.87875},{"$f":"BM21*Bilans!F21+BN21","v":1.98625},1.7239150943396226,132.53631636792454,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":53.07012526335952},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F21<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F21<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F21<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F21<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.6305227272727274},{"$f":"Bilans!F21*BT21+BU21","v":2.286794318181818},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY21","v":4.403929037617018}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R22*Bilans!F22+S22","v":6.256995370370371},{"v":0.3803859162078592,"d":"38.04%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'E08'!$C$39+'E08'!$C$40)","v":2.3800729166666668},null,3.876922453703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC22*Bilans!F22+AD22","v":3.9332638888888884},3.784838836477987,199.5054785387185,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":16.573224174155616},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ22*Bilans!F22+AK22","v":6.22300462962963},{"v":0.38246362622557134,"d":"38.25%"},2.3800729166666668,null,3.842931712962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU22*Bilans!F22+AV22","v":2.8480694444444445},2.7405951257861636,144.4615651216588,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":22.88808803234159},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W22<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W22<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W22<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W22<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W22<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W22<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB22*Bilans!F22+BC22","v":6.256995370370371},{"v":0.3803859162078592,"d":"38.04%"},2.3800729166666668,null,3.876922453703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W22<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W22<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W22<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W22<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W22<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM22*Bilans!F22+BN22","v":3.9332638888888884},3.784838836477987,199.5054785387185,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":16.573224174155616},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F22<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F22<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F22<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F22<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F22*BT22+BU22","v":2.570043518518519},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY22","v":3.295030621856855}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R23*Bilans!F23+S23","v":6.315393518518519},{"v":0.4368377164849262,"d":"43.68%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'E08'!$C$39+'E08'!$C$40)","v":2.7588020833333333},null,3.5565914351851857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC23*Bilans!F23+AD23","v":3.572569444444444},3.572569444444444,220.78925737847217,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":20.58560054427058},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ23*Bilans!F23+AK23","v":6.164606481481481},{"v":0.4475228210625922,"d":"44.75%"},2.7588020833333333,null,3.405804398148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU23*Bilans!F23+AV23","v":2.714097222222222},2.714097222222222,167.7346009548611,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":27.096850804697695},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W23<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W23<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W23<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W23<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W23<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W23<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB23*Bilans!F23+BC23","v":6.315393518518519},{"v":0.4368377164849262,"d":"43.68%"},2.7588020833333333,null,3.5565914351851857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W23<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W23<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W23<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W23<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W23<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM23*Bilans!F23+BN23","v":3.572569444444444},3.572569444444444,220.78925737847217,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":20.58560054427058},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F23<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F23<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F23<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F23<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F23*BT23+BU23","v":2.466300925925926},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY23","v":3.433632937490775}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.16625},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.563750000000001},{"$f":"R24*Bilans!F24+S24","v":6.372984375000001},{"v":0.5221111576944671,"d":"52.21%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'E08'!$C$39+'E08'!$C$40)","v":3.32740625},null,3.0455781250000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.05874999999999997},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4612499999999997},{"$f":"AC24*Bilans!F24+AD24","v":3.040453125},2.983086084905661,225.06713316244102,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":30.097295198518996},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.21556818181818188},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.168977272727274},{"$f":"AJ24*Bilans!F24+AK24","v":5.624970170454546},{"v":0.5915420258541775,"d":"59.15%"},3.32740625,null,2.2975639204545457,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.6305227272727274},{"$f":"AU24*Bilans!F24+AV24","v":2.308698579545455},2.2651382289879938,170.89958281612888,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":39.636796267445746},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.15875000000000006},{"$f":"IF(Bilans!W24<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W24<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W24<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W24<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W24<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W24<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB24*Bilans!F24+BC24","v":5.130730902777778},{"v":0.6485248033956609,"d":"64.85%"},3.32740625,null,1.8033246527777775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W24<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W24<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W24<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W24<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W24<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.87875},{"$f":"BM24*Bilans!F24+BN24","v":2.0431250000000007},1.773278301886793,133.78985800117925,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":50.63098240387298},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F24<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F24<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F24<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F24<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.6305227272727274},{"$f":"Bilans!F24*BT24+BU24","v":2.308698579545455},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY24","v":4.373961346355493}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R25*Bilans!F25+S25","v":6.367337962962963},{"v":0.48618074010521,"d":"48.62%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'E08'!$C$39+'E08'!$C$40)","v":3.0956770833333334},null,3.2716608796296294,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC25*Bilans!F25+AD25","v":3.2517361111111107},3.2517361111111107,227.25164279513882,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":25.575457127602775},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ25*Bilans!F25+AK25","v":6.112662037037038},{"v":0.5064368133844819,"d":"50.64%"},3.0956770833333334,null,3.0169849537037043,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU25*Bilans!F25+AV25","v":2.5949305555555555},2.545969601677149,177.92826807520962,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":32.66521228109541},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W25<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W25<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W25<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W25<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W25<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W25<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB25*Bilans!F25+BC25","v":6.367337962962963},{"v":0.48618074010521,"d":"48.62%"},3.0956770833333334,null,3.2716608796296294,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W25<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W25<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W25<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W25<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W25<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM25*Bilans!F25+BN25","v":3.2517361111111107},3.2517361111111107,227.25164279513882,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":25.575457127602775},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F25<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F25<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F25<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F25<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F25*BT25+BU25","v":2.374023148148148},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY25","v":3.5670975237242284}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9508.55192},null,{"$f":"F26/F28","v":2606.419265830953},{"$nulls":9},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.16625},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.563750000000001},{"$f":"R26*Bilans!F26+S26","v":6.336270833333334},{"v":0.5294057690347569,"d":"52.94%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'E08'!$C$39+'E08'!$C$40)","v":3.3544583333333335},null,2.9818125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.05874999999999997},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4612499999999997},{"$f":"AC26*Bilans!F26+AD26","v":3.0274791666666667},2.970356918238994,226.03525040723275,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":30.486380085827097},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.21556818181818188},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.168977272727274},{"$f":"AJ26*Bilans!F26+AK26","v":5.57736553030303},{"v":0.6014413642261455,"d":"60.14%"},3.3544583333333335,null,2.2229071969696967,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.6305227272727274},{"$f":"AU26*Bilans!F26+AV26","v":2.2987761363636365},1.9951641938250428,151.8260096575043,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":45.38745747355812},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.15875000000000006},{"$f":"IF(Bilans!W26<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W26<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W26<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W26<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W26<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W26<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB26*Bilans!F26+BC26","v":5.095673611111111},{"v":0.6582953676661984,"d":"65.83%"},3.3544583333333335,null,1.7412152777777772,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W26<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W26<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W26<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W26<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W26<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.87875},{"$f":"BM26*Bilans!F26+BN26","v":2.0173611111111116},1.7509171907756815,133.23954546645706,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":51.71885368255631},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F26<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F26<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F26<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F26<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.6305227272727274},{"$f":"Bilans!F26*BT26+BU26","v":2.2987761363636365},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY26","v":4.387465697374656}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R27*Bilans!F27+S27","v":6.361356481481481},{"v":0.4805398700050144,"d":"48.05%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'E08'!$C$39+'E08'!$C$40)","v":3.056885416666667},null,3.3044710648148143,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC27*Bilans!F27+AD27","v":3.288680555555555},3.288680555555555,226.77178987847222,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":24.95126726777457},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ27*Bilans!F27+AK27","v":6.118643518518519},{"v":0.49960181654884467,"d":"49.96%"},3.056885416666667,null,3.0617581018518525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU27*Bilans!F27+AV27","v":2.6086527777777775},2.6086527777777775,179.88030445486112,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":31.455603520335643},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W27<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W27<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W27<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W27<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W27<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W27<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB27*Bilans!F27+BC27","v":6.361356481481481},{"v":0.4805398700050144,"d":"48.05%"},3.056885416666667,null,3.3044710648148143,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W27<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W27<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W27<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W27<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W27<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM27*Bilans!F27+BN27","v":3.288680555555555},3.288680555555555,226.77178987847222,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":24.95126726777457},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F27<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F27<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F27<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F27<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F27*BT27+BU27","v":2.384649074074074},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY27","v":3.551202642389387}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.648128313296739},{"$nulls":11},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R28*Bilans!F28+S28","v":6.289893518518519},{"v":0.4123165321794148,"d":"41.23%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'E08'!$C$39+'E08'!$C$40)","v":2.5934270833333333},null,3.6964664351851857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC28*Bilans!F28+AD28","v":3.730069444444444},3.730069444444444,215.71830862847222,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":18.45015984957087},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ28*Bilans!F28+AK28","v":6.1901064814814815},{"v":0.41896324256972184,"d":"41.90%"},2.5934270833333333,null,3.596679398148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU28*Bilans!F28+AV28","v":2.772597222222222},2.772597222222222,160.3455357048611,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":24.821628236661372},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W28<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W28<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W28<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W28<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W28<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W28<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB28*Bilans!F28+BC28","v":6.289893518518519},{"v":0.4123165321794148,"d":"41.23%"},2.5934270833333333,null,3.6964664351851857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W28<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W28<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W28<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W28<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W28<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM28*Bilans!F28+BN28","v":3.730069444444444},3.730069444444444,215.71830862847222,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":18.45015984957087},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F28<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F28<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F28<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F28<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F28*BT28+BU28","v":2.511600925925926},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY28","v":3.371702887034614}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R29*Bilans!F29+S29","v":9.566375},{"v":0.17260434769352725,"d":"17.26%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'E08'!$C$39+'E08'!$C$40)","v":1.6511979166666668},null,7.915177083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC29*Bilans!F29+AD29","v":4.91375},4.728325471698113,166.52571270636793,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":8.863669125752564},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ29*Bilans!F29+AK29","v":9.170458333333334},{"v":0.18005620402469888,"d":"18.01%"},1.6511979166666668,null,7.5192604166666674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.6604583333333336},3.5223278301886793,124.05198326945755,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":11.898470136936401},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W29<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W29<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W29<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W29<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W29<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W29<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB29*Bilans!F29+BC29","v":11.080152777777776},{"v":0.1490230279115185,"d":"14.90%"},1.6511979166666668,null,9.428954861111109,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W29<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W29<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W29<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W29<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W29<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM29*Bilans!F29+BN29","v":4.500763888888888},4.3309237421383635,152.5297205434355,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":9.676991560074681},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F29<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F29<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F29<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F29<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F29*BT29+BU29","v":3.3250583333333337},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY29","v":2.5468341436686335}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R30*Bilans!F30+S30","v":7.696775000000001},{"v":0.2548510577482127,"d":"25.49%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'E08'!$C$39+'E08'!$C$40)","v":1.9615312500000002},null,5.73524375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC30*Bilans!F30+AD30","v":4.45775},4.289533018867925,183.020432932783,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":11.836587403959394},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ30*Bilans!F30+AK30","v":7.533925000000001},{"v":0.2603598058117117,"d":"26.04%"},1.9615312500000002,null,5.572393750000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.2399250000000004},3.1176636792452834,133.02057678643868,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":16.28573115118405},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W30<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W30<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W30<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W30<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W30<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W30<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB30*Bilans!F30+BC30","v":9.210552777777778},{"v":0.2129656381463412,"d":"21.30%"},1.9615312500000002,null,7.249021527777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W30<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W30<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W30<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W30<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W30<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM30*Bilans!F30+BN30","v":4.205208333333332},4.046521226415093,172.65190953714614,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":12.547427693832054},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F30<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F30<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F30<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F30<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F30*BT30+BU30","v":2.9288450000000004},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY30","v":2.891369155084429}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R31*Bilans!F31+S31","v":6.912650000000001},{"v":0.30258837059593635,"d":"30.26%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'E08'!$C$39+'E08'!$C$40)","v":2.0916875},null,4.820962500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC31*Bilans!F31+AD31","v":4.2665},4.1055,187.99289775,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":13.27260869565217},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ31*Bilans!F31+AK31","v":6.847550000000001},{"v":0.3054650933545574,"d":"30.55%"},2.0916875,null,4.755862500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.06355},2.9479443396226417,134.98784528349057,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":18.48430252484862},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W31<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W31<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W31<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W31<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W31<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W31<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB31*Bilans!F31+BC31","v":8.426427777777779},{"v":0.24822944611430833,"d":"24.82%"},2.0916875,null,6.334740277777779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W31<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W31<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W31<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W31<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W31<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM31*Bilans!F31+BN31","v":4.081249999999999},3.9272405660377347,179.83030913915087,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":13.875059111791732},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F31<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F31<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F31<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F31<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F31*BT31+BU31","v":2.7626700000000004},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY31","v":3.06528542787349}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R37*Bilans!F37+S37","v":6.27525462962963},{"v":0.3981495143697135,"d":"39.81%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'E08'!$C$39+'E08'!$C$40)","v":2.4984895833333334},null,3.7767650462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC37*Bilans!F37+AD37","v":3.820486111111111},3.676316823899371,204.23318575569965,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":17.982389893665363},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ37*Bilans!F37+AK37","v":6.204745370370371},{"v":0.4026739913074297,"d":"40.27%"},2.4984895833333334,null,3.7062557870370374,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU37*Bilans!F37+AV37","v":2.8061805555555557},2.8061805555555557,155.89385303819444,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":23.558342448464444},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W37<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W37<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W37<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W37<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W37<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W37<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB37*Bilans!F37+BC37","v":6.27525462962963},{"v":0.3981495143697135,"d":"39.81%"},2.4984895833333334,null,3.7767650462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W37<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W37<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W37<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W37<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W37<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM37*Bilans!F37+BN37","v":3.820486111111111},3.676316823899371,204.23318575569965,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":17.982389893665363},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F37<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F37<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F37<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F37<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F37*BT37+BU37","v":2.5376064814814816},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY37","v":3.337149457499545}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R44*Bilans!F44+S44","v":6.29012962962963},{"v":0.41254449210550337,"d":"41.25%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'E08'!$C$39+'E08'!$C$40)","v":2.5949583333333335},null,3.695171296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC44*Bilans!F44+AD44","v":3.728611111111111},3.728611111111111,215.77099638888888,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":18.469104969082917},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ44*Bilans!F44+AK44","v":6.189870370370371},{"v":0.41922660380011545,"d":"41.92%"},2.5949583333333335,null,3.5949120370370373,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU44*Bilans!F44+AV44","v":2.7720555555555553},2.7720555555555553,160.41608294444444,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":24.84225464456781},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W44<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W44<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W44<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W44<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W44<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W44<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB44*Bilans!F44+BC44","v":6.29012962962963},{"v":0.41254449210550337,"d":"41.25%"},2.5949583333333335,null,3.695171296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W44<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W44<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W44<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W44<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W44<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM44*Bilans!F44+BN44","v":3.728611111111111},3.728611111111111,215.77099638888888,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":18.469104969082917},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F44<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F44<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F44<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F44<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F44*BT44+BU44","v":2.511181481481482},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY44","v":3.372266064986791}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R61*Bilans!F61+S61","v":6.310041666666667},{"v":0.43170772776196675,"d":"43.17%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'E08'!$C$39+'E08'!$C$40)","v":2.72409375},null,3.5859479166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC61*Bilans!F61+AD61","v":3.605625},3.605625,219.82864640625,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":20.121953198127926},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ61*Bilans!F61+AK61","v":6.169958333333334},{"v":0.44150926194801426,"d":"44.15%"},2.72409375,null,3.4458645833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU61*Bilans!F61+AV61","v":2.726375},2.726375,166.22231259375,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":26.61123928293063},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W61<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W61<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W61<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W61<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W61<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W61<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB61*Bilans!F61+BC61","v":6.310041666666667},{"v":0.43170772776196675,"d":"43.17%"},2.72409375,null,3.5859479166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W61<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W61<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W61<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W61<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W61<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM61*Bilans!F61+BN61","v":3.605625},3.605625,219.82864640625,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":20.121953198127926},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F61<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F61<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F61<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F61<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F61*BT61+BU61","v":2.4758083333333336},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY61","v":3.420447366223121}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R71*Bilans!F71+S71","v":7.376975},{"v":0.27309494519546745,"d":"27.31%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'E08'!$C$39+'E08'!$C$40)","v":2.0146145833333335},null,5.362360416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC71*Bilans!F71+AD71","v":4.37975},4.21447641509434,185.1872545365566,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":12.40711475160302},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ71*Bilans!F71+AK71","v":7.253991666666668},{"v":0.2777249652202982,"d":"27.77%"},2.0146145833333335,null,5.239377083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.167991666666667},3.048444811320755,133.95095134304245,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":17.15284210027909},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W71<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W71<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W71<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W71<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W71<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W71<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB71*Bilans!F71+BC71","v":8.890752777777777},{"v":0.22659662614495527,"d":"22.66%"},2.0146145833333335,null,6.876138194444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W71<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W71<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W71<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W71<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W71<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM71*Bilans!F71+BN71","v":4.154652777777777},3.997873427672955,175.66955681702038,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":13.079326658532102},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F71<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F71<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F71<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F71<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F71*BT71+BU71","v":2.8610716666666667},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY71","v":2.959860178158157}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R77*Bilans!F77+S77","v":6.4883},{"v":0.3332344373718848,"d":"33.32%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'E08'!$C$39+'E08'!$C$40)","v":2.162125},null,4.326174999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC77*Bilans!F77+AD77","v":4.162999999999999},4.0059056603773575,190.2044066603773,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":14.104773000240213},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ77*Bilans!F77+AK77","v":6.476100000000001},{"v":0.3338622010160436,"d":"33.39%"},2.162125,null,4.313975000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU77*Bilans!F77+AV77","v":2.9681},2.8560962264150946,135.6103049264151,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":19.783083454061515},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W77<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W77<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W77<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W77<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W77<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W77<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB77*Bilans!F77+BC77","v":8.002077777777778},{"v":0.2701954492374897,"d":"27.02%"},2.162125,null,5.839952777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W77<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W77<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W77<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W77<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W77<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM77*Bilans!F77+BN77","v":4.014166666666666},3.8626886792452826,183.40432117924524,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":14.627735935229394},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F77<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F77<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F77<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F77<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F77*BT77+BU77","v":2.67274},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY77","v":3.1684234504752635}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R94*Bilans!F94+S94","v":6.261166666666667},{"v":0.38445311044267577,"d":"38.45%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'E08'!$C$39+'E08'!$C$40)","v":2.407125},null,3.854041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC94*Bilans!F94+AD94","v":3.9074999999999998},3.7600471698113207,200.63987702830187,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":16.887976967370438},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ94*Bilans!F94+AK94","v":6.218833333333333},{"v":0.3870701900142042,"d":"38.71%"},2.407125,null,3.8117083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU94*Bilans!F94+AV94","v":2.8385},2.73138679245283,145.74953063207545,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":23.248113440197287},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W94<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W94<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W94<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W94<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W94<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W94<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB94*Bilans!F94+BC94","v":6.261166666666667},{"v":0.38445311044267577,"d":"38.45%"},2.407125,null,3.854041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W94<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W94<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W94<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W94<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W94<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM94*Bilans!F94+BN94","v":3.9074999999999998},3.7600471698113207,200.63987702830187,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":16.887976967370438},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F94<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F94<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F94<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F94<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F94*BT94+BU94","v":2.5626333333333338},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY94","v":3.304558628373127}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"R104*Bilans!F104+S104","v":11.0149125},{"v":0.10412304682402156,"d":"10.41%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'E08'!$C$39+'E08'!$C$40)","v":1.1469062500000002},null,9.868006249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC104*Bilans!F104+AD104","v":5.7486125},5.531683726415094,127.8690180988797,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":4.972761253258938},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"AJ104*Bilans!F104+AK104","v":11.0149125},{"v":0.10412304682402156,"d":"10.41%"},1.1469062500000002,null,9.868006249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU104*Bilans!F104+AV104","v":5.7486125},5.531683726415094,127.8690180988797,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":4.972761253258938},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!W104<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W104<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W104<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W104<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W104<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W104<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB104*Bilans!F104+BC104","v":8.852690277777777},{"v":0.12955454376157158,"d":"12.96%"},1.1469062500000002,null,7.705784027777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W104<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W104<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W104<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W104<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W104<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM104*Bilans!F104+BN104","v":5.511041666666667},5.30307783018868,122.58462135318396,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":5.187127811590367},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F104<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F104<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F104<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F104<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F104*BT104+BU104","v":3.8908199999999997},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY104","v":2.1765006073329674}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F116<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F116<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F116<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F116<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F116<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F116<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F116<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F116<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F116<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F116<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F116<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F116<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F116<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F116<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F116<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F116*BT116+BU116","v":3.831366666666667},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY116","v":2.210274512930092}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F119<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F119<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F119<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F119<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F119<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F119<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F119<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F119<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F119<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F119<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F119<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F119<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F119<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F119<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F119<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F119*BT119+BU119","v":4.299106666666666},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY119","v":1.9697980882128825}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F136<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F136<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F136<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F136<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F136<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F136<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F136<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F136<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F136<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F136<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F136<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F136<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F136<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F136<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F136<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F136*BT136+BU136","v":4.557546666666667},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY136","v":1.8580988221052968}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F142<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F142<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F142<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F142<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F142<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F142<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F142<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F142<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F142<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F142<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F142<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F142<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F142<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F142<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F142<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F142*BT142+BU142","v":4.324586666666667},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY142","v":1.9581922495151571}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F152<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F152<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F152<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F152<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F152<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F152<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F152<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F152<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F152<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F152<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F152<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F152<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F152<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F152<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F152<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F152*BT152+BU152","v":4.7535},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY152","v":1.7815024914322617}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F169<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F169<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F169<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F169<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F169<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F169<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F169<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F169<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F169<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F169<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F169<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F169<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F169<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F169<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F169<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F169*BT169+BU169","v":4.99374},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY169","v":1.6957975571461983}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F175<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F175<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F175<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F175<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F175<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F175<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F175<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F175<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F175<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F175<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F175<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F175<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F175<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F175<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F175<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F175*BT175+BU175","v":4.530853333333334},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY175","v":1.8690457337741944}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F185<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F185<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F185<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F185<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F185<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F185<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F185<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F185<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F185<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F185<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F185<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F185<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F185<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F185<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F185<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F185*BT185+BU185","v":5.238226666666666},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY185","v":1.6166486545745615}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F201<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F201<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F201<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F201<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F201<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F201<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F201<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F201<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F201<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F201<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F201<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F201<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F201<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F201<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F201<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F201*BT201+BU201","v":5.079886666666666},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY201","v":1.667039571687936}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F211<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F211<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F211<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F211<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F211<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F211<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F211<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F211<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F211<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F211<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F211<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F211<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F211<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F211<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F211<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":3.7819999999999983},{"$f":"Bilans!F211*BT211+BU211","v":5.3831066666666665},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY211","v":1.573138452830817}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F217<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F217<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F217<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F217<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F217<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F217<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F217<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F217<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F217<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F217<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F217<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F217<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F217<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F217<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F217<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F217*BT217+BU217","v":4.761993333333332},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY217","v":1.7783250626887184}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F234<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F234<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F234<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F234<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F234<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F234<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F234<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F234<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F234<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F234<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F234<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F234<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F234<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F234<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F234<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":3.7819999999999983},{"$f":"Bilans!F234*BT234+BU234","v":5.581213333333333},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY234","v":1.517299480821958}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F244<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F244<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F244<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F244<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F244<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F244<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F244<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F244<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F244<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F244<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F244<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F244<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F244<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F244<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F244<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F244*BT244+BU244","v":4.3706933333333335},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY244","v":1.9375351797022111}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"R250*Bilans!F250+S250","v":11.35005},{"v":0.08616335023487415,"d":"8.62%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'E08'!$C$39+'E08'!$C$40)","v":0.9779583333333333},null,10.372091666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC250*Bilans!F250+AD250","v":5.940316666666667},5.716153773584906,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"AJ250*Bilans!F250+AK250","v":11.35005},{"v":0.08616335023487415,"d":"8.62%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":10.372091666666666},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU250*Bilans!F250+AV250","v":5.940316666666667},5.716153773584906,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!W250<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W250<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W250<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W250<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W250<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W250<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB250*Bilans!F250+BC250","v":9.187827777777777},{"v":0.10644064701546552,"d":"10.64%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":8.209869444444443},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W250<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W250<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W250<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W250<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W250<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM250*Bilans!F250+BN250","v":5.671944444444445},5.457908805031447,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F250<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F250<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F250<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F250<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F250*BT250+BU250","v":4.0916266666666665},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY250","v":2.069683473815611}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'E08'!$C$39+'E08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!W260<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W260<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W260<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W260<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W260<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W260<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB260*Bilans!F260+BC260","v":6.267777777777778},{"v":0,"d":"0.00%"},0,null,6.267777777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W260<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W260<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W260<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W260<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W260<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.2084027777777777},2.125066823899371,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F260<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F260<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F260<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F260<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F260*BT260+BU260","v":5.098086666666667},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY260","v":1.6610882958096542}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"R277*Bilans!F277+S277","v":11.952487499999998},{"v":0.056411723222188424,"d":"5.64%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'E08'!$C$39+'E08'!$C$40)","v":0.6742604166666668},null,11.27822708333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC277*Bilans!F277+AD277","v":6.284920833333333},6.0477540094339615,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"AJ277*Bilans!F277+AK277","v":11.952487499999998},{"v":0.056411723222188424,"d":"5.64%"},0.6742604166666668,null,11.27822708333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU277*Bilans!F277+AV277","v":6.284920833333333},6.0477540094339615,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!W277<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W277<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W277<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W277<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W277<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W277<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB277*Bilans!F277+BC277","v":9.790265277777777},{"v":0.06887049508220398,"d":"6.89%"},0.6742604166666668,null,9.116004861111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W277<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W277<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W277<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W277<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W277<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM277*Bilans!F277+BN277","v":5.961180555555556},5.73623034591195,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F277<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F277<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F277<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F277<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F277*BT277+BU277","v":4.452593333333333},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY277","v":1.9018965935260028}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"R286*Bilans!F286+S286","v":11.424975},{"v":0.08229230260897726,"d":"8.23%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'E08'!$C$39+'E08'!$C$40)","v":0.9401875},null,10.4847875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC286*Bilans!F286+AD286","v":5.983175},5.757394811320755,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"AJ286*Bilans!F286+AK286","v":11.424975},{"v":0.08229230260897726,"d":"8.23%"},0.9401875,null,10.4847875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU286*Bilans!F286+AV286","v":5.983175},5.757394811320755,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!W286<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W286<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W286<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W286<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W286<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W286<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB286*Bilans!F286+BC286","v":9.262752777777777},{"v":0.101501953313015,"d":"10.15%"},0.9401875,null,8.322565277777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W286<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W286<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W286<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W286<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W286<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM286*Bilans!F286+BN286","v":5.707916666666667},5.49252358490566,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F286<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F286<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F286<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F286<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F286*BT286+BU286","v":4.13652},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY286","v":2.047221358297133}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3133333333333332},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.7266666666666675},{"$f":"R292*Bilans!F292+S292","v":10.538833333333333},{"v":0.1281510445495232,"d":"12.82%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'E08'!$C$39+'E08'!$C$40)","v":1.3505624999999999},null,9.188270833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.22000000000000006},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"AC292*Bilans!F292+AD292","v":5.4345},5.2294245283018865,146.44218977830184,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.372434446591221},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3000000000000001},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.38},{"$f":"AJ292*Bilans!F292+AK292","v":10.072500000000002},{"v":0.13408413998510793,"d":"13.41%"},1.3505624999999999,null,8.721937500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.14333333333333323},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.7366666666666677},{"$f":"AU292*Bilans!F292+AV292","v":4.023083333333334},3.871268867924529,108.40907774292451,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":8.608072995422248},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3133333333333332},{"$f":"IF(Bilans!W292<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W292<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W292<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W292<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W292<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W292<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB292*Bilans!F292+BC292","v":9.079944444444443},{"v":0.14874127350265237,"d":"14.87%"},1.3505624999999999,null,7.729381944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W292<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W292<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W292<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W292<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W292<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"BM292*Bilans!F292+BN292","v":4.507083333333333},4.337004716981132,121.45131159198108,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.6836819820652655},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F292<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F292<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.13266666666666657},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F292<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F292<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.4713333333333343},{"$f":"Bilans!F292*BT292+BU292","v":3.662016666666667},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY292","v":2.3124886814705707}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3133333333333332},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.7266666666666675},{"$f":"R309*Bilans!F309+S309","v":10.061},{"v":0.15280538713845543,"d":"15.28%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'E08'!$C$39+'E08'!$C$40)","v":1.5373750000000002},null,8.523625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.22000000000000006},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"AC309*Bilans!F309+AD309","v":5.099},4.906584905660377,159.40022383018868,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":7.879111590507943},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3000000000000001},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.38},{"$f":"AJ309*Bilans!F309+AK309","v":9.615},{"v":0.15989339573582945,"d":"15.99%"},1.5373750000000002,null,8.077625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.14333333333333323},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.7366666666666677},{"$f":"AU309*Bilans!F309+AV309","v":3.8045},3.660933962264151,118.93276163207548,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":10.56001839926403},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3133333333333332},{"$f":"IF(Bilans!W309<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W309<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W309<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W309<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W309<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W309<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB309*Bilans!F309+BC309","v":8.60211111111111},{"v":0.1787206628863716,"d":"17.87%"},1.5373750000000002,null,7.06473611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W309<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W309<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W309<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W309<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W309<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"BM309*Bilans!F309+BN309","v":4.329166666666666},4.165801886792452,135.3344058962264,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":9.280213282001927},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F309<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F309<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.13266666666666657},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F309<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F309<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.4713333333333343},{"$f":"Bilans!F309*BT309+BU309","v":3.4597},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY309","v":2.447718615204571}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3133333333333332},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.7266666666666675},{"$f":"R315*Bilans!F315+S315","v":10.844333333333331},{"v":0.11352703408846408,"d":"11.35%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'E08'!$C$39+'E08'!$C$40)","v":1.2311250000000005},null,9.613208333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.22000000000000006},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"AC315*Bilans!F315+AD315","v":5.648999999999999},5.435830188679245,136.64046345283023,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":5.50293680297398},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3000000000000001},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.38},{"$f":"AJ315*Bilans!F315+AK315","v":10.365},{"v":0.11877713458755432,"d":"11.88%"},1.2311250000000005,null,9.133875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.14333333333333323},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.7366666666666677},{"$f":"AU315*Bilans!F315+AV315","v":4.162833333333333},4.005745283018868,100.69241917924532,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.467531729190857},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3133333333333332},{"$f":"IF(Bilans!W315<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W315<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W315<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W315<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W315<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W315<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB315*Bilans!F315+BC315","v":9.385444444444442},{"v":0.13117386260048072,"d":"13.12%"},1.2311250000000005,null,8.154319444444441,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W315<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W315<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W315<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W315<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W315<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"BM315*Bilans!F315+BN315","v":4.620833333333332},4.446462264150942,111.77072193396228,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.727377457168624},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F315<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F315<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.13266666666666657},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F315<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F315<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.4713333333333343},{"$f":"Bilans!F315*BT315+BU315","v":3.7913666666666663},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY315","v":2.233593539626851}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R325*Bilans!F325+S325","v":8.330224999999999},{"v":0.22284937281606046,"d":"22.28%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'E08'!$C$39+'E08'!$C$40)","v":1.856385416666667},null,6.473839583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC325*Bilans!F325+AD325","v":4.6122499999999995},4.438202830188679,178.16388576297174,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":10.76347101017219},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ325*Bilans!F325+AK325","v":8.088408333333334},{"v":0.22951183226201283,"d":"22.95%"},1.856385416666667,null,6.232022916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.3824083333333332},3.254770283018868,130.6570571637972,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":14.677062694480513},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W325<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W325<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W325<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W325<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W325<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W325<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB325*Bilans!F325+BC325","v":9.844002777777776},{"v":0.18858034262823875,"d":"18.86%"},1.856385416666667,null,7.987617361111109,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W325<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W325<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W325<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W325<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W325<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM325*Bilans!F325+BN325","v":4.305347222222221},4.142881289308176,166.30871931702046,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":11.530735293643245},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F325<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F325<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F325<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F325<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F325*BT325+BU325","v":3.0630883333333334},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY325","v":2.7646516102288667}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R342*Bilans!F342+S342","v":6.241962962962963},{"v":0.3656835753235272,"d":"36.57%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'E08'!$C$39+'E08'!$C$40)","v":2.2825833333333336},null,3.959379629629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC342*Bilans!F342+AD342","v":4.026111111111111},3.8741823899371064,195.15031534591193,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":15.472343314474957},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ342*Bilans!F342+AK342","v":6.238037037037038},{"v":0.36591371929678734,"d":"36.59%"},2.2825833333333336,null,3.955453703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU342*Bilans!F342+AV342","v":2.8825555555555553},2.773779874213836,139.72083982389935,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":21.61046756350461},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W342<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W342<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W342<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W342<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W342<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W342<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB342*Bilans!F342+BC342","v":6.241962962962963},{"v":0.3656835753235272,"d":"36.57%"},2.2825833333333336,null,3.959379629629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W342<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W342<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W342<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W342<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W342<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM342*Bilans!F342+BN342","v":4.026111111111111},3.8741823899371064,195.15031534591193,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":15.472343314474957},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F342<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F342<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F342<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F342<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F342*BT342+BU342","v":2.5967481481481487},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY342","v":3.261144943556583}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R352*Bilans!F352+S352","v":6.2747824074074074},{"v":0.39769141323330526,"d":"39.77%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'E08'!$C$39+'E08'!$C$40)","v":2.4954270833333334},null,3.779355324074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC352*Bilans!F352+AD352","v":3.8234027777777775},3.679123427672956,204.1186875481525,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":17.944898777630456},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ352*Bilans!F352+AK352","v":6.205217592592593},{"v":0.4021498112027886,"d":"40.21%"},2.4954270833333334,null,3.7097905092592596,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU352*Bilans!F352+AV352","v":2.807263888888889},2.807263888888889,155.74770237152777,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":23.518094526600137},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W352<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W352<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W352<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W352<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W352<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W352<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB352*Bilans!F352+BC352","v":6.2747824074074074},{"v":0.39769141323330526,"d":"39.77%"},2.4954270833333334,null,3.779355324074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W352<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W352<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W352<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W352<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W352<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM352*Bilans!F352+BN352","v":3.8234027777777775},3.679123427672956,204.1186875481525,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":17.944898777630456},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F352<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F352<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F352<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F352<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F352*BT352+BU352","v":2.5384453703703707},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY352","v":3.3360466180872277}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R358*Bilans!F358+S358","v":6.237949074074074},{"v":0.3617458328911227,"d":"36.17%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'E08'!$C$39+'E08'!$C$40)","v":2.2565520833333337},null,3.9813969907407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC358*Bilans!F358+AD358","v":4.050902777777777},3.898038522012578,193.91669686419021,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":15.186927262441499},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ358*Bilans!F358+AK358","v":6.242050925925926},{"v":0.3615081181028019,"d":"36.15%"},2.2565520833333337,null,3.9854988425925924,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU358*Bilans!F358+AV358","v":2.891763888888889},2.78264072327044,138.4287237207154,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":21.274477515165195},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W358<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W358<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W358<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W358<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W358<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W358<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB358*Bilans!F358+BC358","v":6.237949074074074},{"v":0.3617458328911227,"d":"36.17%"},2.2565520833333337,null,3.9813969907407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W358<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W358<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W358<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W358<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W358<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM358*Bilans!F358+BN358","v":4.050902777777777},3.898038522012578,193.91669686419021,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":15.186927262441499},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F358<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F358<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F358<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F358<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F358*BT358+BU358","v":2.603878703703704},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY358","v":3.2522145063739014}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R369*Bilans!F369+S369","v":6.282275},{"v":0.349606299734836,"d":"34.96%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'E08'!$C$39+'E08'!$C$40)","v":2.196322916666667},null,4.085952083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC369*Bilans!F369+AD369","v":4.112749999999999},3.957551886792452,191.1566818478773,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":14.523898648511743},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ369*Bilans!F369+AK369","v":6.295758333333334},{"v":0.34885756415364316,"d":"34.89%"},2.196322916666667,null,4.099435416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU369*Bilans!F369+AV369","v":2.9217583333333335},2.8115033018867925,135.80052961191038,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":20.444252176914013},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W369<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W369<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W369<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W369<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W369<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W369<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB369*Bilans!F369+BC369","v":7.796052777777778},{"v":0.28172242790956536,"d":"28.17%"},2.196322916666667,null,5.599729861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W369<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W369<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W369<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W369<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W369<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM369*Bilans!F369+BN369","v":3.9815972222222213},3.831348270440251,185.06082632173738,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":15.00231209557862},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F369<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F369<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F369<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F369<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F369*BT369+BU369","v":2.6290783333333336},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY369","v":3.221042136955443}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R370*Bilans!F370+S370","v":6.252666666666666},{"v":0.3761595052777482,"d":"37.62%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'E08'!$C$39+'E08'!$C$40)","v":2.3520000000000003},null,3.900666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC370*Bilans!F370+AD370","v":3.9599999999999995},3.810566037735849,198.29423547169807,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":16.25092424242424},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ370*Bilans!F370+AK370","v":6.227333333333334},{"v":0.3776897548442351,"d":"37.77%"},2.3520000000000003,null,3.8753333333333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU370*Bilans!F370+AV370","v":2.858},2.7501509433962266,143.11235479245283,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":22.517025892232326},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W370<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W370<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W370<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W370<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W370<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W370<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB370*Bilans!F370+BC370","v":6.252666666666666},{"v":0.3761595052777482,"d":"37.62%"},2.3520000000000003,null,3.900666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W370<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W370<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W370<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W370<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W370<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM370*Bilans!F370+BN370","v":3.9599999999999995},3.810566037735849,198.29423547169807,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":16.25092424242424},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F370<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F370<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F370<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F370<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F370*BT370+BU370","v":2.5777333333333337},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY370","v":3.285200987827777}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R371*Bilans!F371+S371","v":6.651275},{"v":0.3210020509852121,"d":"32.10%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'E08'!$C$39+'E08'!$C$40)","v":2.1350729166666667},null,4.516202083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC371*Bilans!F371+AD371","v":4.20275},4.044155660377358,189.39488684787733,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":13.780325778755973},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ371*Bilans!F371+AK371","v":6.618758333333334},{"v":0.32257907135149966,"d":"32.26%"},2.1350729166666667,null,4.483685416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU371*Bilans!F371+AV371","v":3.0047583333333336},2.8913712264150946,135.4079744326651,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":19.274516530724878},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W371<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W371<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W371<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W371<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W371<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W371<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB371*Bilans!F371+BC371","v":8.165052777777777},{"v":0.26148917524177395,"d":"26.15%"},2.1350729166666667,null,6.02997986111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W371<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W371<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W371<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W371<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W371<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM371*Bilans!F371+BN371","v":4.0399305555555545},3.8874803459119485,182.0575076896619,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":14.335707847013326},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F371<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F371<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F371<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F371<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F371*BT371+BU371","v":2.7072783333333335},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY371","v":3.1280020191335787}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/AE375","v":4.249976468947114},{"$f":"SUM(AF7:AF372)/229","v":4.120271598921573},{"$f":"SUM(AG7:AG372)/Z373","v":3.895430692057735},{"$f":"SUM(AH7:AH372)","v":3009.3980628915265},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.428075165431611},{"$f":"SUM(AX7:AX372)/229","v":3.317612633883326},{"$f":"SUM(AY7:AY372)/AR373","v":2.9659730875219465},{"$f":"SUM(AZ7:AZ372)","v":4010.029126207133},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9508.55192},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":4.07381330664726},{"$f":"SUM(BP7:BP372)/229","v":3.945202335603712},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.648128313296739},{"$f":"SUM(BR7:BR372)","v":3397.6842368897387},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1342.4280723748718},null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":916.0943558001898},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.6778851297941695}]
[{"$nulls":30},{"$f":"COUNT(AE7:AE371)","v":229},{"$nulls":17},{"$f":"COUNT(AW7:AW371)","v":229},{"$nulls":17},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-E06","index":31,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4350.362603676769},null,null,"COP",{"$f":"K13","v":3.8123812713197296},{"$f":"L13","v":3.0235660081822413},{"$f":"M13","v":3.582812408785126},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.999135542569338},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9979936137447378},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999135542569338},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.582812408785126},null,null,"Udział 2ŹC",{"$f":"1-K3","v":8.6445743066199121E-4},{"$f":"1-L3","v":2.0063862552621714E-3},{"$f":"1-M3","v":8.6445743066199121E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9979936137447378},null,null,"COP-Inst",{"$f":"K14","v":3.813246476683597},{"$f":"L14","v":3.025576428116427},{"$f":"M14","v":3.5836776141489937}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.0063862552621714E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.5836776141489937},{"$nulls":10},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R7*Bilans!F7+S7","v":6.2467500000000005},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.3459565640799883,"d":"34.60%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'E06'!$C$39+'E06'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":4.085645833333333},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC7*Bilans!F7+AD7","v":4.068083333333333},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.914570754716981},{"$f":"AF7*Z7","v":185.77182702122641},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":14.426418255935435},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ7*Bilans!F7+AK7","v":5.506783333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.39244401601660994,"d":"39.24%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":3.345679166666666},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU7*Bilans!F7+AV7","v":2.87805},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.7694443396226416},{"$f":"AX7*AR7","v":131.4281353033019},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":20.39153998946046},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$17,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$17,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"BB7*Bilans!F7+BC7","v":6.2467500000000005},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.3459565640799883,"d":"34.60%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":4.085645833333333},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W7<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W7<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W7<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W7<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W7<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM7*Bilans!F7+BN7","v":3.8558333333333334},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.7103301886792455},{"$f":"BP7*BJ7","v":176.07928459905662},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":15.220541603630863},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F7<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F7<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F7<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F7<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F7*BT7+BU7","v":2.5863233333333335},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY7","v":3.2742897934996225}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R8*Bilans!F8+S8","v":5.950185185185185},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.42753571317419325,"d":"42.75%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'E06'!$C$39+'E06'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":3.4062685185185178},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC8*Bilans!F8+AD8","v":3.723333333333333},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.723333333333333},{"$f":"AF8*Z8","v":210.90449333333333},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":18.103767233661596},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ8*Bilans!F8+AK8","v":5.224777777777778},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.48689471109882404,"d":"48.69%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":2.6808611111111107},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU8*Bilans!F8+AV8","v":2.712407407407407},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.712407407407407},{"$f":"AX8*AR8","v":153.6416051851852},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":24.85111927357138},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W8<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W8<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W8<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W8<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W8<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W8<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB8*Bilans!F8+BC8","v":5.950185185185185},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.42753571317419325,"d":"42.75%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":3.4062685185185178},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W8<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W8<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W8<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W8<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W8<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM8*Bilans!F8+BN8","v":3.723333333333333},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.723333333333333},{"$f":"BP8*BJ8","v":210.90449333333333},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":18.103767233661596},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F8<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F8<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F8<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F8<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F8*BT8+BU8","v":2.4453111111111108},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY8","v":3.463106209489786}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2468.8574326745043},{"$nulls":9},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R9*Bilans!F9+S9","v":5.89300925925926},{"v":0.44814045204220315,"d":"44.81%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'E06'!$C$39+'E06'!$C$40)","v":2.6408958333333334},null,3.252113425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC9*Bilans!F9+AD9","v":3.6441666666666666},3.6441666666666666,214.90197458333336,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":19.25710084610108},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ9*Bilans!F9+AK9","v":5.174638888888889},{"v":0.5103536478659274,"d":"51.04%"},2.6408958333333334,null,2.533743055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU9*Bilans!F9+AV9","v":2.68162037037037},2.631023759608665,155.15541763976242,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":26.672539441619445},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W9<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W9<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W9<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W9<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W9<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W9<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB9*Bilans!F9+BC9","v":5.89300925925926},{"v":0.44814045204220315,"d":"44.81%"},2.6408958333333334,null,3.252113425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W9<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W9<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W9<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W9<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W9<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM9*Bilans!F9+BN9","v":3.6441666666666666},3.6441666666666666,214.90197458333336,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":19.25710084610108},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F9<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F9<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F9<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F9<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F9*BT9+BU9","v":2.4205055555555552},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY9","v":3.498596428992534}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R10*Bilans!F10+S10","v":5.527384259259259},{"v":0.589981070679236,"d":"59.00%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'E06'!$C$39+'E06'!$C$40)","v":3.2610520833333334},null,2.2663321759259256,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC10*Bilans!F10+AD10","v":3.1379166666666665},3.0787106918238996,227.37894782232706,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":28.5469328876541},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ10*Bilans!F10+AK10","v":4.854013888888889},{"v":0.6718258657640155,"d":"67.18%"},3.2610520833333334,null,1.5929618055555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU10*Bilans!F10+AV10","v":2.48474537037037},2.156571453529,159.27412384324768,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":40.75345955089085},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W10<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W10<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W10<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W10<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W10<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W10<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB10*Bilans!F10+BC10","v":5.527384259259259},{"v":0.589981070679236,"d":"59.00%"},3.2610520833333334,null,2.2663321759259256,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W10<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W10<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W10<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W10<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W10<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM10*Bilans!F10+BN10","v":3.1379166666666665},3.0787106918238996,227.37894782232706,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":28.5469328876541},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F10<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F10<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F10<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F10<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F10*BT10+BU10","v":2.2618805555555554},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY10","v":3.7439519395591083}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.851397733282403},{"$nulls":11},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R11*Bilans!F11+S11","v":5.577037037037037},{"v":0.5696274405631558,"d":"56.96%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'E06'!$C$39+'E06'!$C$40)","v":3.1768333333333336},null,2.4002037037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC11*Bilans!F11+AD11","v":3.2066666666666666},3.146163522012579,226.00151044025162,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":27.170380497361265},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ11*Bilans!F11+AK11","v":4.897555555555556},{"v":0.6486569263578202,"d":"64.87%"},3.1768333333333336,null,1.7207222222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU11*Bilans!F11+AV11","v":2.511481481481481},2.179776380153738,156.58205649196364,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":39.216160326487696},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W11<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W11<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W11<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W11<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W11<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W11<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB11*Bilans!F11+BC11","v":5.577037037037037},{"v":0.5696274405631558,"d":"56.96%"},3.1768333333333336,null,2.4002037037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W11<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W11<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W11<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W11<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W11<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM11*Bilans!F11+BN11","v":3.2066666666666666},3.146163522012579,226.00151044025162,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":27.170380497361265},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F11<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F11<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F11<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F11<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F11*BT11+BU11","v":2.283422222222222},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY11","v":3.7086317241766413}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R12*Bilans!F12+S12","v":5.5087268518518515},{"v":0.5977239397084594,"d":"59.77%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'E06'!$C$39+'E06'!$C$40)","v":3.2926979166666674},null,2.216028935185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC12*Bilans!F12+AD12","v":3.112083333333333},3.053364779874214,227.8260497091195,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":29.079903287434217},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ12*Bilans!F12+AK12","v":4.837652777777778},{"v":0.6806395721065371,"d":"68.06%"},3.2926979166666674,null,1.5449548611111101,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU12*Bilans!F12+AV12","v":2.4746990740740737},2.1478520265548564,160.261441998384,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":41.33969724274776},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W12<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W12<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W12<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W12<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W12<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W12<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB12*Bilans!F12+BC12","v":5.5087268518518515},{"v":0.5977239397084594,"d":"59.77%"},3.2926979166666674,null,2.216028935185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W12<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W12<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W12<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W12<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W12<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM12*Bilans!F12+BN12","v":3.112083333333333},3.053364779874214,227.8260497091195,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":29.079903287434217},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F12<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F12<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F12<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F12<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F12*BT12+BU12","v":2.253786111111111},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY12","v":3.7573982958162655}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9494.727736751656},null,{"$f":"F13/F15","v":3334.1564975993497},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.8123812713197296},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.0235660081822413},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.582812408785126},{"$f":"AE373","v":4.234912740174673},{"$f":"AF373","v":4.095881053012824},null,null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R13*Bilans!F13+S13","v":5.5331018518518515},{"v":0.5876187089486676,"d":"58.76%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'E06'!$C$39+'E06'!$C$40)","v":3.251354166666667},null,2.2817476851851843,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC13*Bilans!F13+AD13","v":3.145833333333333},3.0864779874213837,227.23422562893083,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":28.3853555272542},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ13*Bilans!F13+AK13","v":4.8590277777777775},{"v":0.6691367729026727,"d":"66.91%"},3.251354166666667,null,1.6076736111111103,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU13*Bilans!F13+AV13","v":2.487824074074074},2.1592435359888187,158.9689072283368,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":40.574753861601316},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W13<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W13<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W13<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W13<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W13<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W13<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB13*Bilans!F13+BC13","v":5.5331018518518515},{"v":0.5876187089486676,"d":"58.76%"},3.251354166666667,null,2.2817476851851843,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W13<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W13<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W13<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W13<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W13<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM13*Bilans!F13+BN13","v":3.145833333333333},3.0864779874213837,227.23422562893083,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":28.3853555272542},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F13<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F13<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F13<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F13<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F13*BT13+BU13","v":2.264361111111111},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY13","v":3.7398505262563293}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":13.824183248343687},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.813246476683597},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.025576428116427},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.5836776141489937},{"$nulls":4},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R14*Bilans!F14+S14","v":5.741342592592592},{"v":0.5047853854031432,"d":"50.48%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'E06'!$C$39+'E06'!$C$40)","v":2.8981458333333334},null,2.843196759259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC14*Bilans!F14+AD14","v":3.4341666666666666},3.36937106918239,219.4993629874214,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":23.00819452896048},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ14*Bilans!F14+AK14","v":5.041638888888889},{"v":0.5748420101488163,"d":"57.48%"},2.8981458333333334,null,2.143493055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU14*Bilans!F14+AV14","v":2.5999537037037035},2.550897973445143,166.17952392907057,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":30.3905314156098},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W14<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W14<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W14<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W14<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W14<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W14<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB14*Bilans!F14+BC14","v":5.741342592592592},{"v":0.5047853854031432,"d":"50.48%"},2.8981458333333334,null,2.843196759259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W14<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W14<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W14<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W14<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W14<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM14*Bilans!F14+BN14","v":3.4341666666666666},3.36937106918239,219.4993629874214,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":23.00819452896048},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F14<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F14<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F14<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F14<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F14*BT14+BU14","v":2.3547055555555554},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY14","v":3.5963613680035156}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8477150798374415},{"$nulls":3},"tylko CO",{"$f":"F11","v":3.851397733282403},{"$f":"F15","v":2.8477150798374415},{"$f":"F28","v":3.5593704319063293},{"$nulls":4},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R15*Bilans!F15+S15","v":5.571921296296296},{"v":0.5717077193434342,"d":"57.17%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'E06'!$C$39+'E06'!$C$40)","v":3.185510416666667},null,2.386410879629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC15*Bilans!F15+AD15","v":3.199583333333333},3.1392138364779876,226.1560280110063,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":27.309473634387484},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ15*Bilans!F15+AK15","v":4.8930694444444445},{"v":0.6510249758019421,"d":"65.10%"},3.185510416666667,null,1.7075590277777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU15*Bilans!F15+AV15","v":2.508726851851852},2.1773855695317956,156.863755546602,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":39.37303466121281},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W15<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W15<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W15<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W15<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W15<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W15<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB15*Bilans!F15+BC15","v":5.571921296296296},{"v":0.5717077193434342,"d":"57.17%"},3.185510416666667,null,2.386410879629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W15<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W15<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W15<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W15<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W15<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM15*Bilans!F15+BN15","v":3.199583333333333},3.1392138364779876,226.1560280110063,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":27.309473634387484},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F15<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F15<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F15<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F15<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F15*BT15+BU15","v":2.2812027777777777},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY15","v":3.7122399532025288}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":3.668974472189993},{"$f":"F19","v":3.668974472189993},{"$f":"F19","v":3.668974472189993},{"$nulls":4},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R16*Bilans!F16+S16","v":5.975462962962963},{"v":0.41855194855504774,"d":"41.86%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'E06'!$C$39+'E06'!$C$40)","v":2.501041666666667},null,3.474421296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC16*Bilans!F16+AD16","v":3.7583333333333333},3.7583333333333333,209.01970833333337,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":17.609361419068737},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ16*Bilans!F16+AK16","v":5.246944444444445},{"v":0.47666631372756635,"d":"47.67%"},2.501041666666667,null,2.745902777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU16*Bilans!F16+AV16","v":2.726018518518518},2.726018518518518,151.6075199074074,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":24.277843143914957},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W16<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W16<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W16<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W16<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W16<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W16<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB16*Bilans!F16+BC16","v":5.975462962962963},{"v":0.41855194855504774,"d":"41.86%"},2.501041666666667,null,3.474421296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W16<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W16<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W16<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W16<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W16<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM16*Bilans!F16+BN16","v":3.7583333333333333},3.7583333333333333,209.01970833333337,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":17.609361419068737},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F16<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F16<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F16<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F16<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F16*BT16+BU16","v":2.456277777777778},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY16","v":3.4476443053947614}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":705.0953239916935},{"$nulls":9},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R17*Bilans!F17+S17","v":5.936342592592593},{"v":0.43248781438876976,"d":"43.25%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'E06'!$C$39+'E06'!$C$40)","v":2.5673958333333333},null,3.3689467592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC17*Bilans!F17+AD17","v":3.7041666666666666},3.7041666666666666,211.9061145833333,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":18.37847244094488},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ17*Bilans!F17+AK17","v":5.212638888888889},{"v":0.4925328395193307,"d":"49.25%"},2.5673958333333333,null,2.6452430555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU17*Bilans!F17+AV17","v":2.7049537037037035},2.7049537037037035,154.7436390046296,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":25.167500984134048},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W17<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W17<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W17<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W17<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W17<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W17<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB17*Bilans!F17+BC17","v":5.936342592592593},{"v":0.43248781438876976,"d":"43.25%"},2.5673958333333333,null,3.3689467592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W17<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W17<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W17<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W17<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W17<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM17*Bilans!F17+BN17","v":3.7041666666666666},3.7041666666666666,211.9061145833333,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":18.37847244094488},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F17<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F17<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F17<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F17<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F17*BT17+BU17","v":2.4393055555555554},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY17","v":3.4716323560762654}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":3990.4832764772464},{"$nulls":5},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R18*Bilans!F18+S18","v":5.923402777777778},{"v":0.43713788292671496,"d":"43.71%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'E06'!$C$39+'E06'!$C$40)","v":2.5893437500000003},null,3.3340590277777773,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC18*Bilans!F18+AD18","v":3.68625},3.68625,212.8228790625,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":18.63784537131231},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ18*Bilans!F18+AK18","v":5.201291666666667},{"v":0.4978270621880783,"d":"49.78%"},2.5893437500000003,null,2.611947916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU18*Bilans!F18+AV18","v":2.6979861111111108},2.6979861111111108,155.76620463541664,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":25.464829940027286},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W18<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W18<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W18<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W18<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W18<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W18<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB18*Bilans!F18+BC18","v":5.923402777777778},{"v":0.43713788292671496,"d":"43.71%"},2.5893437500000003,null,3.3340590277777773,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W18<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W18<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W18<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W18<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W18<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM18*Bilans!F18+BN18","v":3.68625},3.68625,212.8228790625,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":18.63784537131231},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F18<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F18<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F18<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F18<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F18*BT18+BU18","v":2.4336916666666664},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY18","v":3.479640502127395}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.668974472189993},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4350.362603676769},{"$nulls":5},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R19*Bilans!F19+S19","v":5.889097222222222},{"v":0.44956487388417865,"d":"44.96%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'E06'!$C$39+'E06'!$C$40)","v":2.64753125},null,3.2415659722222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC19*Bilans!F19+AD19","v":3.63875},3.63875,215.1620165625,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":19.33784747509447},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ19*Bilans!F19+AK19","v":5.171208333333333},{"v":0.5119753603687082,"d":"51.20%"},2.64753125,null,2.5236770833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU19*Bilans!F19+AV19","v":2.6795138888888888},2.628957023060797,155.45220049135224,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":26.765592545927568},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W19<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W19<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W19<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W19<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W19<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W19<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB19*Bilans!F19+BC19","v":5.889097222222222},{"v":0.44956487388417865,"d":"44.96%"},2.64753125,null,3.2415659722222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W19<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W19<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W19<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W19<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W19<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM19*Bilans!F19+BN19","v":3.63875},3.63875,215.1620165625,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":19.33784747509447},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F19<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F19<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F19<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F19<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F19*BT19+BU19","v":2.4188083333333332},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY19","v":3.501051313707476}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":5185.603156845963},{"$nulls":5},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R20*Bilans!F20+S20","v":5.66761574074074},{"v":0.5334161762123174,"d":"53.34%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'E06'!$C$39+'E06'!$C$40)","v":3.0231979166666667},null,2.6444178240740737,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC20*Bilans!F20+AD20","v":3.3320833333333333},3.269213836477988,222.78629801100632,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":24.805545478592926},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ20*Bilans!F20+AK20","v":4.976986111111111},{"v":0.6074354738337292,"d":"60.74%"},3.0231979166666667,null,1.953788194444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU20*Bilans!F20+AV20","v":2.5602546296296294},2.2221077917540177,151.4294241577131,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":36.49446386036388},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W20<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W20<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W20<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W20<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W20<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W20<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB20*Bilans!F20+BC20","v":5.66761574074074},{"v":0.5334161762123174,"d":"53.34%"},3.0231979166666667,null,2.6444178240740737,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W20<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W20<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W20<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W20<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W20<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM20*Bilans!F20+BN20","v":3.3320833333333333},3.269213836477988,222.78629801100632,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":24.805545478592926},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F20<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F20<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F20<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F20<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F20*BT20+BU20","v":2.322719444444444},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY20","v":3.6458867700437017}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.15749999999999997},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.6025},{"$f":"R21*Bilans!F21+S21","v":5.397625},{"v":0.6275213635626781,"d":"62.75%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'E06'!$C$39+'E06'!$C$40)","v":3.387125},null,2.0104999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05625000000000002},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.4937500000000004},{"$f":"AC21*Bilans!F21+AD21","v":3.0634375},2.658832547169811,204.41370505896228,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":34.4092335176898},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.17613636363636365},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.652954545454545},{"$f":"AJ21*Bilans!F21+AK21","v":4.305511363636363},{"v":0.786695171358064,"d":"78.67%"},3.387125,null,0.9183863636363627,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.6122500000000004},{"$f":"AU21*Bilans!F21+AV21","v":2.2163625000000002},1.9236353773584907,147.89101144669814,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":47.56015151147334},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14375},{"$f":"IF(Bilans!W21<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W21<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W21<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W21<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W21<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W21<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB21*Bilans!F21+BC21","v":4.905868055555556},{"v":0.6904231751941057,"d":"69.04%"},3.387125,null,1.5187430555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W21<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W21<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W21<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W21<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W21<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.8987500000000006},{"$f":"BM21*Bilans!F21+BN21","v":2.1337500000000005},1.851933962264151,142.37853495283022,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":49.40154015435165},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F21<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F21<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F21<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F21<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.6122500000000004},{"$f":"Bilans!F21*BT21+BU21","v":2.2163625000000002},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY21","v":4.504302756441356}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R22*Bilans!F22+S22","v":6.046782407407408},{"v":0.39360981697489866,"d":"39.36%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'E06'!$C$39+'E06'!$C$40)","v":2.3800729166666668},null,3.666709490740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC22*Bilans!F22+AD22","v":3.857083333333333},3.7115330188679243,195.64140060731128,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":16.900558928378523},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ22*Bilans!F22+AK22","v":5.309486111111111},{"v":0.44826803703015833,"d":"44.83%"},2.3800729166666668,null,2.9294131944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU22*Bilans!F22+AV22","v":2.764421296296296},2.764421296296296,145.71748426504627,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":22.690818720012057},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W22<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W22<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W22<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W22<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W22<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W22<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB22*Bilans!F22+BC22","v":6.046782407407408},{"v":0.39360981697489866,"d":"39.36%"},2.3800729166666668,null,3.666709490740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W22<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W22<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W22<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W22<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W22<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM22*Bilans!F22+BN22","v":3.857083333333333},3.7115330188679243,195.64140060731128,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":16.900558928378523},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F22<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F22<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F22<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F22<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F22*BT22+BU22","v":2.4872194444444444},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY22","v":3.4047546998470763}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R23*Bilans!F23+S23","v":5.82349537037037},{"v":0.4737364603001093,"d":"47.37%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'E06'!$C$39+'E06'!$C$40)","v":2.7588020833333333},null,3.064693287037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC23*Bilans!F23+AD23","v":3.5479166666666666},3.5479166666666666,219.26568489583332,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":20.728640046975922},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ23*Bilans!F23+AK23","v":5.113680555555556},{"v":0.5394944117766883,"d":"53.95%"},2.7588020833333333,null,2.3548784722222225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU23*Bilans!F23+AV23","v":2.6441898148148146},2.5942994409503846,160.33094832503494,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":28.34811060710031},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W23<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W23<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W23<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W23<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W23<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W23<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB23*Bilans!F23+BC23","v":5.82349537037037},{"v":0.4737364603001093,"d":"47.37%"},2.7588020833333333,null,3.064693287037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W23<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W23<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W23<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W23<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W23<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM23*Bilans!F23+BN23","v":3.5479166666666666},3.5479166666666666,219.26568489583332,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":20.728640046975922},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F23<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F23<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F23<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F23<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F23*BT23+BU23","v":2.390347222222222},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY23","v":3.542737228422616}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.15749999999999997},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.6025},{"$f":"R24*Bilans!F24+S24","v":5.47440625},{"v":0.6078113494043303,"d":"60.78%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'E06'!$C$39+'E06'!$C$40)","v":3.32740625},null,2.1470000000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05625000000000002},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.4937500000000004},{"$f":"AC24*Bilans!F24+AD24","v":3.0908593750000004},2.6826326650943395,202.39859865787142,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":33.46817611976055},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.17613636363636365},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.652954545454545},{"$f":"AJ24*Bilans!F24+AK24","v":4.39137784090909},{"v":0.7577134946127,"d":"75.77%"},3.32740625,null,1.06397159090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.6122500000000004},{"$f":"AU24*Bilans!F24+AV24","v":2.241590625},1.9455314858490567,146.78597316146815,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":46.14822384168073},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14375},{"$f":"IF(Bilans!W24<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W24<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W24<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W24<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W24<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W24<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB24*Bilans!F24+BC24","v":4.975946180555556},{"v":0.6686981991490312,"d":"66.87%"},3.32740625,null,1.6485399305555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W24<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W24<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W24<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W24<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W24<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.8987500000000006},{"$f":"BM24*Bilans!F24+BN24","v":2.182500000000001},1.8942452830188685,142.9165445518868,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":47.397675108322105},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F24<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F24<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F24<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F24<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.6122500000000004},{"$f":"Bilans!F24*BT24+BU24","v":2.241590625},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY24","v":4.467624651203641}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R25*Bilans!F25+S25","v":5.624884259259259},{"v":0.5503539167472582,"d":"55.04%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'E06'!$C$39+'E06'!$C$40)","v":3.0956770833333334},null,2.529207175925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC25*Bilans!F25+AD25","v":3.2729166666666667},3.211163522012579,224.41617669025158,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":25.898599348773434},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ25*Bilans!F25+AK25","v":4.9395138888888885},{"v":0.6267169508920413,"d":"62.67%"},3.0956770833333334,null,1.8438368055555552,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU25*Bilans!F25+AV25","v":2.5372453703703703},2.2021374912648497,153.89913124890808,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":37.76541557004799},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W25<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W25<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W25<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W25<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W25<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W25<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB25*Bilans!F25+BC25","v":5.624884259259259},{"v":0.5503539167472582,"d":"55.04%"},3.0956770833333334,null,2.529207175925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W25<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W25<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W25<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W25<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W25<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM25*Bilans!F25+BN25","v":3.2729166666666667},3.211163522012579,224.41617669025158,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":25.898599348773434},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F25<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F25<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F25<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F25<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F25*BT25+BU25","v":2.3041805555555555},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY25","v":3.675220708119146}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9508.55192},null,{"$f":"F26/F28","v":2671.4139766867156},{"$nulls":9},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.15749999999999997},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.6025},{"$f":"R26*Bilans!F26+S26","v":5.439625},{"v":0.6166708795796279,"d":"61.67%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'E06'!$C$39+'E06'!$C$40)","v":3.3544583333333335},null,2.085166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05625000000000002},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.4937500000000004},{"$f":"AC26*Bilans!F26+AD26","v":3.0784375},2.6718514150943395,203.31987713443397,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":33.89238993172179},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.17613636363636365},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.652954545454545},{"$f":"AJ26*Bilans!F26+AK26","v":4.35248106060606},{"v":0.7707002710923326,"d":"77.07%"},3.3544583333333335,null,0.9980227272727262,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.6122500000000004},{"$f":"AU26*Bilans!F26+AV26","v":2.2301625000000005},1.935612735849057,147.2943223599057,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":46.78385728862124},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14375},{"$f":"IF(Bilans!W26<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W26<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W26<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W26<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W26<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W26<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB26*Bilans!F26+BC26","v":4.944201388888889},{"v":0.678463126698644,"d":"67.85%"},3.3544583333333335,null,1.5897430555555552,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W26<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W26<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W26<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W26<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W26<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.8987500000000006},{"$f":"BM26*Bilans!F26+BN26","v":2.1604166666666673},1.8750786163522017,142.68785746855352,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":48.29420441910191},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F26<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F26<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F26<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F26<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.6122500000000004},{"$f":"Bilans!F26*BT26+BU26","v":2.2301625000000005},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY26","v":4.484136708413285}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R27*Bilans!F27+S27","v":5.647754629629629},{"v":0.5412567678895661,"d":"54.13%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'E06'!$C$39+'E06'!$C$40)","v":3.056885416666667},null,2.5908692129629625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC27*Bilans!F27+AD27","v":3.3045833333333334},3.2422327044025163,223.56896669025164,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":25.308716240070606},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ27*Bilans!F27+AK27","v":4.959569444444444},{"v":0.6163610472459248,"d":"61.64%"},3.056885416666667,null,1.9026840277777772,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU27*Bilans!F27+AV27","v":2.549560185185185},2.2128258211041225,152.58595770069005,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":37.082334595615194},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W27<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W27<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W27<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W27<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W27<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W27<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB27*Bilans!F27+BC27","v":5.647754629629629},{"v":0.5412567678895661,"d":"54.13%"},3.056885416666667,null,2.5908692129629625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W27<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W27<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W27<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W27<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W27<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM27*Bilans!F27+BN27","v":3.3045833333333334},3.2422327044025163,223.56896669025164,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":25.308716240070606},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F27<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F27<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F27<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F27<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F27*BT27+BU27","v":2.3141027777777774},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY27","v":3.6594623948186933}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.5593704319063293},{"$nulls":11},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R28*Bilans!F28+S28","v":5.92099537037037},{"v":0.43800525437180154,"d":"43.80%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'E06'!$C$39+'E06'!$C$40)","v":2.5934270833333333},null,3.327568287037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC28*Bilans!F28+AD28","v":3.6829166666666664},3.6829166666666664,212.99135739583332,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":18.686379228419504},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ28*Bilans!F28+AK28","v":5.1991805555555555},{"v":0.49881458349472807,"d":"49.88%"},2.5934270833333333,null,2.605753472222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU28*Bilans!F28+AV28","v":2.6966898148148144},2.6966898148148144,155.95563954282406,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":25.520316471668803},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W28<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W28<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W28<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W28<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W28<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W28<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB28*Bilans!F28+BC28","v":5.92099537037037},{"v":0.43800525437180154,"d":"43.80%"},2.5934270833333333,null,3.327568287037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W28<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W28<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W28<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W28<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W28<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM28*Bilans!F28+BN28","v":3.6829166666666664},3.6829166666666664,212.99135739583332,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":18.686379228419504},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F28<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F28<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F28<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F28<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F28*BT28+BU28","v":2.432647222222222},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY28","v":3.4811344676962253}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R29*Bilans!F29+S29","v":7.3706249999999995},{"v":0.2240241386133017,"d":"22.40%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'E06'!$C$39+'E06'!$C$40)","v":1.6511979166666668},null,5.719427083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC29*Bilans!F29+AD29","v":4.858958333333334},4.67560141509434,164.66883733785377,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":8.963619602967027},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ29*Bilans!F29+AK29","v":6.747208333333333},{"v":0.2447231262312191,"d":"24.47%"},1.6511979166666668,null,5.096010416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU29*Bilans!F29+AV29","v":3.552375},3.4183231132075473,120.38906714327831,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":12.260488874813797},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W29<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W29<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W29<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W29<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W29<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W29<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB29*Bilans!F29+BC29","v":7.766180555555555},{"v":0.21261389750789128,"d":"21.26%"},1.6511979166666668,null,6.114982638888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W29<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W29<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W29<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W29<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W29<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM29*Bilans!F29+BN29","v":4.272083333333334},4.1108726415094345,144.7797958431604,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":10.194991709743487},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F29<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F29<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F29<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F29<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F29*BT29+BU29","v":3.2173583333333333},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY29","v":2.6320885694599103}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R30*Bilans!F30+S30","v":6.686625},{"v":0.2933514665470249,"d":"29.34%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'E06'!$C$39+'E06'!$C$40)","v":1.9615312500000002},null,4.72509375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC30*Bilans!F30+AD30","v":4.377625},4.212431603773585,179.7307661303066,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":12.053236058364977},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ30*Bilans!F30+AK30","v":5.992274999999999},{"v":0.3273433295367787,"d":"32.73%"},1.9615312500000002,null,4.030743749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU30*Bilans!F30+AV30","v":3.141975},3.0234099056603774,128.9990745923349,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":16.793433270474775},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W30<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W30<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W30<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W30<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W30<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W30<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB30*Bilans!F30+BC30","v":7.0821805555555555},{"v":0.27696713386688426,"d":"27.70%"},1.9615312500000002,null,5.120649305555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W30<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W30<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W30<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W30<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W30<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM30*Bilans!F30+BN30","v":4.01875},3.8670990566037733,164.99654867334903,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":13.129591912908241},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F30<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F30<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F30<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F30<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F30*BT30+BU30","v":2.833305},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY30","v":2.988867097973305}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R31*Bilans!F31+S31","v":6.39975},{"v":0.3268389390210555,"d":"32.68%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'E06'!$C$39+'E06'!$C$40)","v":2.0916875},null,4.3080625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC31*Bilans!F31+AD31","v":4.175750000000001},4.018174528301888,183.99422073820756,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":13.561057295096683},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ31*Bilans!F31+AK31","v":5.67565},{"v":0.36853708385823647,"d":"36.85%"},2.0916875,null,3.5839625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU31*Bilans!F31+AV31","v":2.96985},2.8577801886792455,130.859183729717,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":19.067489940569384},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W31<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W31<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W31<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W31<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W31<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W31<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB31*Bilans!F31+BC31","v":6.795305555555555},{"v":0.30781360498056254,"d":"30.78%"},2.0916875,null,4.703618055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W31<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W31<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W31<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W31<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W31<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM31*Bilans!F31+BN31","v":3.9125},3.764858490566038,172.39475271226414,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":14.47350415335463},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F31<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F31<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F31<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F31<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F31*BT31+BU31","v":2.6722300000000003},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY31","v":3.169028149905979}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R37*Bilans!F37+S37","v":5.976967592592593},{"v":0.4180195968319746,"d":"41.80%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'E06'!$C$39+'E06'!$C$40)","v":2.4984895833333334},null,3.4784780092592595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC37*Bilans!F37+AD37","v":3.7604166666666665},3.7604166666666665,208.9052473958333,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":17.580222714681437},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ37*Bilans!F37+AK37","v":5.248263888888889},{"v":0.47606020509427716,"d":"47.61%"},2.4984895833333334,null,2.749774305555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU37*Bilans!F37+AV37","v":2.7268287037037036},2.7268287037037036,151.4855600983796,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":24.24390003310724},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W37<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W37<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W37<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W37<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W37<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W37<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB37*Bilans!F37+BC37","v":5.976967592592593},{"v":0.4180195968319746,"d":"41.80%"},2.4984895833333334,null,3.4784780092592595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W37<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W37<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W37<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W37<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W37<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM37*Bilans!F37+BN37","v":3.7604166666666665},3.7604166666666665,208.9052473958333,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":17.580222714681437},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F37<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F37<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F37<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F37<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F37*BT37+BU37","v":2.456930555555555},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY37","v":3.446728306534658}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R44*Bilans!F44+S44","v":5.920092592592592},{"v":0.43833070053333756,"d":"43.83%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'E06'!$C$39+'E06'!$C$40)","v":2.5949583333333335},null,3.3251342592592588,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC44*Bilans!F44+AD44","v":3.6816666666666666},3.6816666666666666,213.05436833333334,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":18.70460208239022},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ44*Bilans!F44+AK44","v":5.198388888888889},{"v":0.49918511077149974,"d":"49.92%"},2.5949583333333335,null,2.6034305555555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU44*Bilans!F44+AV44","v":2.6962037037037034},2.6962037037037034,156.02661212962963,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":25.541137676431198},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W44<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W44<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W44<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W44<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W44<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W44<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB44*Bilans!F44+BC44","v":5.920092592592592},{"v":0.43833070053333756,"d":"43.83%"},2.5949583333333335,null,3.3251342592592588,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W44<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W44<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W44<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W44<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W44<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM44*Bilans!F44+BN44","v":3.6816666666666666},3.6816666666666666,213.05436833333334,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":18.70460208239022},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F44<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F44<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F44<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F44<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F44*BT44+BU44","v":2.4322555555555554},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY44","v":3.4816950355732588}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R61*Bilans!F61+S61","v":5.843958333333333},{"v":0.4661384620869132,"d":"46.61%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'E06'!$C$39+'E06'!$C$40)","v":2.72409375},null,3.119864583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC61*Bilans!F61+AD61","v":3.57625},3.57625,218.03770406249998,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":20.28723313526739},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ61*Bilans!F61+AK61","v":5.131625},{"v":0.5308442744744599,"d":"53.08%"},2.72409375,null,2.4075312499999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU61*Bilans!F61+AV61","v":2.655208333333333},2.6051100628930817,158.82900159198113,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":27.849962476989464},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W61<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W61<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W61<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W61<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W61<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W61<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB61*Bilans!F61+BC61","v":5.843958333333333},{"v":0.4661384620869132,"d":"46.61%"},2.72409375,null,3.119864583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W61<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W61<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W61<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W61<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W61<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM61*Bilans!F61+BN61","v":3.57625},3.57625,218.03770406249998,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":20.28723313526739},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F61<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F61<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F61<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F61<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F61*BT61+BU61","v":2.399225},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY61","v":3.5296281478490994}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R71*Bilans!F71+S71","v":6.569625},{"v":0.30665594814518843,"d":"30.67%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'E06'!$C$39+'E06'!$C$40)","v":2.0146145833333335},null,4.555010416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC71*Bilans!F71+AD71","v":4.2952916666666665},4.133205188679245,181.6161358944575,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":12.651075887357282},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ71*Bilans!F71+AK71","v":5.8631416666666665},{"v":0.34360666991672556,"d":"34.36%"},2.0146145833333335,null,3.848527083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU71*Bilans!F71+AV71","v":3.071775},2.955858962264151,129.88265969610848,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":17.690117548757094},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W71<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W71<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W71<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W71<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W71<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W71<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB71*Bilans!F71+BC71","v":6.9651805555555555},{"v":0.2892408268909038,"d":"28.92%"},2.0146145833333335,null,4.950565972222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W71<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W71<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W71<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W71<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W71<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM71*Bilans!F71+BN71","v":3.975416666666667},3.8254009433962266,168.09098650353772,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":13.669022743947172},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F71<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F71<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F71<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F71<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F71*BT71+BU71","v":2.767611666666667},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY71","v":3.0598122543769404}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R77*Bilans!F77+S77","v":6.2445},{"v":0.34624469533189206,"d":"34.62%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'E06'!$C$39+'E06'!$C$40)","v":2.162125},null,4.082375000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC77*Bilans!F77+AD77","v":4.0665000000000004},3.913047169811321,185.79539266981132,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":14.439486044510017},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ77*Bilans!F77+AK77","v":5.5043},{"v":0.39280653307414204,"d":"39.28%"},2.162125,null,3.3421749999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU77*Bilans!F77+AV77","v":2.8767},2.768145283018868,131.43430618301886,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":20.411641811798237},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W77<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W77<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W77<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W77<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W77<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W77<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB77*Bilans!F77+BC77","v":6.640055555555556},{"v":0.3256185105546306,"d":"32.56%"},2.162125,null,4.477930555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W77<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W77<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W77<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W77<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W77<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM77*Bilans!F77+BN77","v":3.855},3.7095283018867926,176.1321133018868,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":15.231691309987026},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F77<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F77<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F77<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F77<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F77*BT77+BU77","v":2.58506},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY77","v":3.2758899573020575}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R94*Bilans!F94+S94","v":6.030833333333334},{"v":0.39913638247892774,"d":"39.91%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'E06'!$C$39+'E06'!$C$40)","v":2.407125},null,3.6237083333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC94*Bilans!F94+AD94","v":3.835},3.6902830188679245,196.9171921698113,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":17.207241199478485},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ94*Bilans!F94+AK94","v":5.2955000000000005},{"v":0.45456047587574355,"d":"45.46%"},2.407125,null,2.8883750000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU94*Bilans!F94+AV94","v":2.755833333333333},2.755833333333333,147.05402249999997,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":23.041883277895376},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W94<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W94<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W94<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W94<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W94<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W94<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB94*Bilans!F94+BC94","v":6.030833333333334},{"v":0.39913638247892774,"d":"39.91%"},2.407125,null,3.6237083333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W94<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W94<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W94<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W94<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W94<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM94*Bilans!F94+BN94","v":3.835},3.6902830188679245,196.9171921698113,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":17.207241199478485},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F94<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F94<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F94<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F94<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F94*BT94+BU94","v":2.4802999999999997},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY94","v":3.4142531520474364}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"R104*Bilans!F104+S104","v":8.3411625},{"v":0.13749956915477912,"d":"13.75%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'E06'!$C$39+'E06'!$C$40)","v":1.1469062500000002},null,7.194256249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AC104*Bilans!F104+AD104","v":5.8433125},5.622810141509434,129.9754735285967,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":4.8921698950723576},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"AJ104*Bilans!F104+AK104","v":8.3411625},{"v":0.13749956915477912,"d":"13.75%"},1.1469062500000002,null,7.194256249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AU104*Bilans!F104+AV104","v":5.8433125},5.622810141509434,129.9754735285967,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":4.8921698950723576},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!W104<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W104<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W104<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W104<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W104<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W104<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB104*Bilans!F104+BC104","v":7.5267180555555555},{"v":0.15237800081450584,"d":"15.24%"},1.1469062500000002,null,6.379811805555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W104<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W104<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W104<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W104<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W104<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"BM104*Bilans!F104+BN104","v":5.683749999999999},5.469268867924527,126.42625183372638,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":5.029510006597757},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F104<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F104<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F104<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F104<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F104*BT104+BU104","v":3.8614425},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY104","v":2.1930592241172193}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F116<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F116<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F116<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F116<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F116<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F116<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F116<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F116<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F116<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F116<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F116<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F116<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F116<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F116<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F116<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F116*BT116+BU116","v":3.7939041666666666},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY116","v":2.2320996316740356}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F119<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F119<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F119<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F119<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F119<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F119<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F119<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F119<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F119<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F119<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F119<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F119<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F119<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F119<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F119<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F119*BT119+BU119","v":4.3252516666666665},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY119","v":1.9578911808268396}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F136<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F136<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F136<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F136<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F136<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F136<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F136<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F136<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F136<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F136<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F136<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F136<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F136<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F136<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F136<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F136*BT136+BU136","v":4.618836666666667},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY136","v":1.8334426402513886}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F142<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F142<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F142<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F142<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F142<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F142<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F142<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F142<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F142<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F142<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F142<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F142<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F142<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F142<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F142<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F142*BT142+BU142","v":4.354196666666667},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY142","v":1.9448758844203}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F152<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F152<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F152<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F152<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F152<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F152<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F152<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F152<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F152<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F152<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F152<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F152<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F152<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F152<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F152<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F152*BT152+BU152","v":4.8414375},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY152","v":1.7491441525421438}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F169<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F169<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F169<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F169<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F169<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F169<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F169<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F169<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F169<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F169<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F169<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F169<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F169<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F169<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F169<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F169*BT169+BU169","v":5.114347500000001},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY169","v":1.6558069417502925}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F175<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F175<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F175<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F175<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F175<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F175<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F175<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F175<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F175<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F175<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F175<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F175<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F175<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F175<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F175<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F175*BT175+BU175","v":4.588513333333334},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY175","v":1.8455590030663354}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F185<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F185<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F185<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F185<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F185<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F185<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F185<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F185<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F185<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F185<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F185<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F185<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F185<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F185<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F185<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F185*BT185+BU185","v":5.392081666666667},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY185","v":1.5705199988668423}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F201<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F201<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F201<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F201<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F201<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F201<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F201<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F201<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F201<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F201<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F201<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F201<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F201<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F201<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F201<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F201*BT201+BU201","v":5.212209166666666},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY201","v":1.6247183914223045}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F211<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F211<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F211<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F211<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F211<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F211<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F211<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.10519999999999996},{"$f":"IF(Bilans!F211<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F211<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F211<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F211<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F211<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F211<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F211<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F211<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":3.306000000000001},{"$f":"Bilans!F211*BT211+BU211","v":5.594538333333333},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY211","v":1.5136855962836235}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F217<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F217<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F217<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F217<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F217<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F217<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F217<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F217<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F217<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F217<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F217<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F217<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F217<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F217<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F217<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F217*BT217+BU217","v":4.851085833333332},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY217","v":1.7456652765932144}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F234<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F234<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F234<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F234<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F234<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F234<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F234<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.10519999999999996},{"$f":"IF(Bilans!F234<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F234<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F234<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F234<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F234<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F234<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F234<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F234<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":3.306000000000001},{"$f":"Bilans!F234*BT234+BU234","v":5.877701666666667},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY234","v":1.4407624907280803}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F244<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F244<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F244<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F244<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F244<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F244<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F244<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F244<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F244<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F244<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F244<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F244<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F244<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F244<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F244<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F244*BT244+BU244","v":4.406573333333333},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY244","v":1.9217590296216385}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"R250*Bilans!F250+S250","v":8.538383333333334},{"v":0.11453670972061454,"d":"11.45%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'E06'!$C$39+'E06'!$C$40)","v":0.9779583333333333},null,7.560425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AC250*Bilans!F250+AD250","v":6.001916666666666},5.775429245283019,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"AJ250*Bilans!F250+AK250","v":8.538383333333334},{"v":0.11453670972061454,"d":"11.45%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":7.560425},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AU250*Bilans!F250+AV250","v":6.001916666666666},5.775429245283019,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!W250<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W250<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W250<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W250<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W250<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W250<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB250*Bilans!F250+BC250","v":7.723938888888888},{"v":0.1266139397788549,"d":"12.66%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":6.745980555555555},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W250<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W250<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W250<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W250<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W250<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"BM250*Bilans!F250+BN250","v":5.821666666666665},5.601981132075471,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F250<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F250<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F250<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F250<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F250*BT250+BU250","v":4.089556666666667},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY250","v":2.070731079984201}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'E06'!$C$39+'E06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!W260<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W260<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W260<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W260<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W260<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W260<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB260*Bilans!F260+BC260","v":6.0055555555555555},{"v":0,"d":"0.00%"},0,null,6.0055555555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W260<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W260<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W260<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W260<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W260<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.8929166666666668},1.821485849056604,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F260<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F260<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F260<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F260<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F260*BT260+BU260","v":5.2328841666666674},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY260","v":1.6182991679744336}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"R277*Bilans!F277+S277","v":8.892904166666666},{"v":0.07582004753790127,"d":"7.58%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'E06'!$C$39+'E06'!$C$40)","v":0.6742604166666668},null,8.218643749999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AC277*Bilans!F277+AD277","v":6.287020833333333},6.049774764150944,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"AJ277*Bilans!F277+AK277","v":8.892904166666666},{"v":0.07582004753790127,"d":"7.58%"},0.6742604166666668,null,8.218643749999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AU277*Bilans!F277+AV277","v":6.287020833333333},6.049774764150944,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!W277<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W277<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W277<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W277<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W277<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W277<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB277*Bilans!F277+BC277","v":8.07845972222222},{"v":0.08346398197813772,"d":"8.35%"},0.6742604166666668,null,7.4041993055555535,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W277<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W277<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W277<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W277<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W277<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"BM277*Bilans!F277+BN277","v":6.069583333333332},5.840542452830188,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F277<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F277<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F277<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F277<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F277*BT277+BU277","v":4.499610833333334},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY277","v":1.8820232252729832}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"R286*Bilans!F286+S286","v":8.582475},{"v":0.1095473625032406,"d":"10.95%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'E06'!$C$39+'E06'!$C$40)","v":0.9401875},null,7.6422875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AC286*Bilans!F286+AD286","v":6.037375},5.809549528301887,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"AJ286*Bilans!F286+AK286","v":8.582475},{"v":0.1095473625032406,"d":"10.95%"},0.9401875,null,7.6422875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AU286*Bilans!F286+AV286","v":6.037375},5.809549528301887,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!W286<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W286<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W286<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W286<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W286<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W286<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB286*Bilans!F286+BC286","v":7.768030555555555},{"v":0.12103293019716495,"d":"12.10%"},0.9401875,null,6.8278430555555545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W286<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W286<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W286<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W286<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W286<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"BM286*Bilans!F286+BN286","v":5.852499999999999},5.631650943396226,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F286<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F286<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F286<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F286<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F286*BT286+BU286","v":4.140555},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY286","v":2.045226326669554}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.75},{"$f":"R292*Bilans!F292+S292","v":7.99375},{"v":0.16895230648944487,"d":"16.90%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'E06'!$C$39+'E06'!$C$40)","v":1.3505624999999999},null,6.643187500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.27333333333333315},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"AC292*Bilans!F292+AD292","v":5.489833333333333},5.282669811320755,147.93324406132072,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.308205167127111},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2666666666666669},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.023333333333332},{"$f":"AJ292*Bilans!F292+AK292","v":7.416666666666668},{"v":0.18209831460674153,"d":"18.21%"},1.3505624999999999,null,6.066104166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.4400000000000004},{"$f":"AU292*Bilans!F292+AV292","v":3.96575},3.8160990566037736,106.86412993160374,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":8.732520960726214},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!W292<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W292<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W292<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W292<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W292<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W292<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB292*Bilans!F292+BC292","v":8.249305555555555},{"v":0.1637183264584561,"d":"16.37%"},1.3505624999999999,null,6.898743055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W292<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W292<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W292<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W292<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W292<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"BM292*Bilans!F292+BN292","v":3.934166666666668},3.7857075471698125,106.01306129716981,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.802625291251847},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F292<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F292<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15533333333333324},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F292<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F292<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2026666666666674},{"$f":"Bilans!F292*BT292+BU292","v":3.5967833333333337},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY292","v":2.354429307582216}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.75},{"$f":"R309*Bilans!F309+S309","v":7.6125},{"v":0.20195402298850576,"d":"20.20%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'E06'!$C$39+'E06'!$C$40)","v":1.5373750000000002},null,6.075125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.27333333333333315},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"AC309*Bilans!F309+AD309","v":5.073},4.881566037735849,158.58743586792454,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":7.919493396412379},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2666666666666669},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.023333333333332},{"$f":"AJ309*Bilans!F309+AK309","v":7.01},{"v":0.21931169757489305,"d":"21.93%"},1.5373750000000002,null,5.472625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.4400000000000004},{"$f":"AU309*Bilans!F309+AV309","v":3.7064999999999997},3.566632075471698,115.86917623584905,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":10.839225684608122},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!W309<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W309<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W309<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W309<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W309<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W309<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB309*Bilans!F309+BC309","v":7.868055555555555},{"v":0.19539452780229483,"d":"19.54%"},1.5373750000000002,null,6.330680555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W309<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W309<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W309<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W309<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W309<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"BM309*Bilans!F309+BN309","v":3.781666666666668},3.638962264150945,118.21896707547175,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.623778757161741},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F309<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F309<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15533333333333324},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F309<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F309<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2026666666666674},{"$f":"Bilans!F309*BT309+BU309","v":3.3598999999999997},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY309","v":2.5204238498238807}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.75},{"$f":"R315*Bilans!F315+S315","v":8.237499999999999},{"v":0.14945371775417307,"d":"14.95%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'E06'!$C$39+'E06'!$C$40)","v":1.2311250000000005},null,7.0063749999999985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.27333333333333315},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"AC315*Bilans!F315+AD315","v":5.756333333333332},5.539113207547169,139.23668869811323,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":5.400328334008919},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2666666666666669},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.023333333333332},{"$f":"AJ315*Bilans!F315+AK315","v":7.676666666666666},{"v":0.160372340425532,"d":"16.04%"},1.2311250000000005,null,6.445541666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.4400000000000004},{"$f":"AU315*Bilans!F315+AV315","v":4.131499999999999},3.9755943396226407,99.93451491509435,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.524165557303646},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!W315<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W315<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W315<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W315<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W315<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W315<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB315*Bilans!F315+BC315","v":8.493055555555555},{"v":0.14495666394112844,"d":"14.50%"},1.2311250000000005,null,7.261930555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W315<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W315<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W315<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W315<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W315<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"BM315*Bilans!F315+BN315","v":4.031666666666668},3.879528301886794,97.51970292452836,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.710481190574617},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F315<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F315<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15533333333333324},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F315<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F315<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2026666666666674},{"$f":"Bilans!F315*BT315+BU315","v":3.748233333333333},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY315","v":2.2592969380303405}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R325*Bilans!F325+S325","v":6.918374999999999},{"v":0.26832679880270544,"d":"26.83%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'E06'!$C$39+'E06'!$C$40)","v":1.856385416666667},null,5.061989583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC325*Bilans!F325+AD325","v":4.540708333333333},4.369360849056603,175.40034490389152,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":10.933056149462734},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ325*Bilans!F325+AK325","v":6.248058333333333},{"v":0.29711397007336954,"d":"29.71%"},1.856385416666667,null,4.391672916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU325*Bilans!F325+AV325","v":3.2810249999999996},3.1572127358490563,126.74078015837266,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.130582414540177},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W325<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W325<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W325<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W325<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W325<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W325<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB325*Bilans!F325+BC325","v":7.3139305555555545},{"v":0.25381501814459856,"d":"25.38%"},1.856385416666667,null,5.457545138888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W325<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W325<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W325<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W325<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W325<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM325*Bilans!F325+BN325","v":4.104583333333333},3.949693396226415,158.55352942806607,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.09472804791392},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F325<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F325<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F325<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F325<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F325*BT325+BU325","v":2.9634283333333333},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY325","v":2.85762675539308}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R342*Bilans!F342+S342","v":6.104259259259259},{"v":0.373932894457422,"d":"37.39%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'E06'!$C$39+'E06'!$C$40)","v":2.2825833333333336},null,3.8216759259259256,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC342*Bilans!F342+AD342","v":3.9366666666666665},3.7881132075471697,190.81483849056605,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":15.823888230313294},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ342*Bilans!F342+AK342","v":5.359888888888889},{"v":0.4258639275275192,"d":"42.59%"},2.2825833333333336,null,3.0773055555555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU342*Bilans!F342+AV342","v":2.79537037037037},2.79537037037037,140.80839629629628,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":21.44355561444187},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W342<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W342<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W342<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W342<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W342<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W342<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB342*Bilans!F342+BC342","v":6.104259259259259},{"v":0.373932894457422,"d":"37.39%"},2.2825833333333336,null,3.8216759259259256,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W342<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W342<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W342<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W342<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W342<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM342*Bilans!F342+BN342","v":3.9366666666666665},3.7881132075471697,190.81483849056605,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":15.823888230313294},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F342<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F342<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F342<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F342<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F342*BT342+BU342","v":2.5121555555555553},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY342","v":3.370958487939057}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R352*Bilans!F352+S352","v":5.978773148148148},{"v":0.4173811284521242,"d":"41.74%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'E06'!$C$39+'E06'!$C$40)","v":2.4954270833333334},null,3.483346064814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC352*Bilans!F352+AD352","v":3.7629166666666665},3.7629166666666665,208.7675573958333,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":17.545298859484},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ352*Bilans!F352+AK352","v":5.249847222222222},{"v":0.4753332768943012,"d":"47.53%"},2.4954270833333334,null,2.7544201388888885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU352*Bilans!F352+AV352","v":2.7278009259259255},2.7278009259259255,151.33907732060183,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":24.203194915182323},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W352<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W352<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W352<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W352<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W352<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W352<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB352*Bilans!F352+BC352","v":5.978773148148148},{"v":0.4173811284521242,"d":"41.74%"},2.4954270833333334,null,3.483346064814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W352<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W352<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W352<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W352<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W352<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM352*Bilans!F352+BN352","v":3.7629166666666665},3.7629166666666665,208.7675573958333,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":17.545298859484},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F352<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F352<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F352<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F352<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F352*BT352+BU352","v":2.4577138888888888},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY352","v":3.4456297501951028}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R358*Bilans!F358+S358","v":6.1196064814814815},{"v":0.36874137089727543,"d":"36.87%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'E06'!$C$39+'E06'!$C$40)","v":2.2565520833333337},null,3.8630543981481478,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC358*Bilans!F358+AD358","v":3.9579166666666663},3.8085613207547167,189.46545216391505,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":15.543724392041266},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ358*Bilans!F358+AK358","v":5.373347222222223},{"v":0.41995277617665383,"d":"42.00%"},2.2565520833333337,null,3.116795138888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU358*Bilans!F358+AV358","v":2.8036342592592587},2.8036342592592587,139.47309440393514,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":21.11517481443563},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W358<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W358<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W358<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W358<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W358<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W358<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB358*Bilans!F358+BC358","v":6.1196064814814815},{"v":0.36874137089727543,"d":"36.87%"},2.2565520833333337,null,3.8630543981481478,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W358<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W358<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W358<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W358<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W358<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM358*Bilans!F358+BN358","v":3.9579166666666663},3.8085613207547167,189.46545216391505,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":15.543724392041266},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F358<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F358<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F358<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F358<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F358*BT358+BU358","v":2.518813888888889},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY358","v":3.3620475615047782}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R369*Bilans!F369+S369","v":6.169125},{"v":0.35601854666045296,"d":"35.60%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'E06'!$C$39+'E06'!$C$40)","v":2.196322916666667},null,3.9728020833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC369*Bilans!F369+AD369","v":4.013458333333333},3.862007075471698,186.54170025766507,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":14.883215223778329},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ369*Bilans!F369+AK369","v":5.421108333333334},{"v":0.40514278291800726,"d":"40.51%"},2.196322916666667,null,3.2247854166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU369*Bilans!F369+AV369","v":2.831475},2.831475,136.76519758125,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":20.30004944419428},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W369<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W369<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W369<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W369<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W369<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W369<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB369*Bilans!F369+BC369","v":6.564680555555555},{"v":0.3345666096133137,"d":"33.46%"},2.196322916666667,null,4.368357638888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W369<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W369<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W369<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W369<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W369<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM369*Bilans!F369+BN369","v":3.8270833333333334},3.682665094339623,177.87916872051886,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":15.608012411540553},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F369<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F369<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F369<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F369<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F369*BT369+BU369","v":2.5427383333333333},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY369","v":3.3304142947032522}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R370*Bilans!F370+S370","v":6.0633333333333335},{"v":0.3879054425508522,"d":"38.79%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'E06'!$C$39+'E06'!$C$40)","v":2.3520000000000003},null,3.711333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC370*Bilans!F370+AD370","v":3.88},3.7335849056603774,194.2882913207547,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":16.585994845360823},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ370*Bilans!F370+AK370","v":5.324},{"v":0.4417731029301278,"d":"44.18%"},2.3520000000000003,null,2.9719999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU370*Bilans!F370+AV370","v":2.773333333333333},2.773333333333333,144.31871999999998,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":22.32880528846154},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W370<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W370<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W370<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W370<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W370<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W370<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB370*Bilans!F370+BC370","v":6.0633333333333335},{"v":0.3879054425508522,"d":"38.79%"},2.3520000000000003,null,3.711333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W370<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W370<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W370<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W370<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W370<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM370*Bilans!F370+BN370","v":3.88},3.7335849056603774,194.2882913207547,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":16.585994845360823},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F370<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F370<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F370<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F370<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F370*BT370+BU370","v":2.4943999999999997},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY370","v":3.3949535331234992}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R371*Bilans!F371+S371","v":6.304125},{"v":0.33867870904632547,"d":"33.87%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'E06'!$C$39+'E06'!$C$40)","v":2.1350729166666667},null,4.169052083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC371*Bilans!F371+AD371","v":4.108458333333333},3.9534221698113208,185.1456787010613,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":14.096592801436062},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ371*Bilans!F371+AK371","v":5.570108333333334},{"v":0.38330904695151047,"d":"38.33%"},2.1350729166666667,null,3.435035416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU371*Bilans!F371+AV371","v":2.912475},2.802570283018868,131.24927085176887,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":19.88523993052873},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W371<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W371<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W371<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W371<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W371<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W371<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB371*Bilans!F371+BC371","v":6.699680555555555},{"v":0.31868279374845815,"d":"31.87%"},2.1350729166666667,null,4.564607638888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W371<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W371<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W371<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W371<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W371<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM371*Bilans!F371+BN371","v":3.877083333333333},3.7307783018867924,174.7188767393868,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":14.937843524986565},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F371<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F371<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F371<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F371<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F371*BT371+BU371","v":2.6185383333333334},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY371","v":3.2340073029380596}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/AE375","v":4.234912740174673},{"$f":"SUM(AF7:AF372)/229","v":4.095881053012824},{"$f":"SUM(AG7:AG372)/Z373","v":3.851397733282403},{"$f":"SUM(AH7:AH372)","v":3060.0907281509412},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9494.727736751656},{"$f":"SUM(AS7:AS372)","v":13.824183248343687},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.3749330107552944},{"$f":"SUM(AX7:AX372)/229","v":3.2390320696523323},{"$f":"SUM(AY7:AY372)/AR373","v":2.8477150798374415},{"$f":"SUM(AZ7:AZ372)","v":4255.210608519658},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9508.55192},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9668207423580775},{"$f":"SUM(BP7:BP372)/229","v":3.8411415053143285},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.5593704319063293},{"$f":"SUM(BR7:BR372)","v":3419.9700553504645},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1339.1756823493474},null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":930.3925483263049},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.668974472189993}]
[{"$nulls":30},{"$f":"COUNT(AE7:AE371)","v":229},{"$nulls":17},{"$f":"COUNT(AW7:AW371)","v":229},{"$nulls":17},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-B08","index":32,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4740.879413662076},null,null,"COP",{"$f":"K13","v":3.367531326451941},{"$f":"L13","v":2.9158093943009264},{"$f":"M13","v":3.1999078007652115},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.999135542569338},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.999135542569338},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999135542569338},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.1999078007652115},null,null,"Udział 2ŹC",{"$f":"1-K3","v":8.6445743066199121E-4},{"$f":"1-L3","v":8.6445743066199121E-4},{"$f":"1-M3","v":8.6445743066199121E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.999135542569338},null,null,"COP-Inst",{"$f":"K14","v":3.368396531815809},{"$f":"L14","v":2.9166745996647943},{"$f":"M14","v":3.2007730061290793}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":8.6445743066199121E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.2007730061290793},{"$nulls":10},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R7*Bilans!F7+S7","v":9.215},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.23452025682763614,"d":"23.45%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'B08'!$C$39+'B08'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":7.053895833333333},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC7*Bilans!F7+AD7","v":3.6759666666666666},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.5372509433962263},{"$f":"AF7*Z7","v":167.86554939528304},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":15.965289402334081},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ7*Bilans!F7+AK7","v":7.9308499999999995},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.27249338553454766,"d":"27.25%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":5.7697458333333325},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU7*Bilans!F7+AV7","v":3.1964833333333336},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.075861320754717},{"$f":"AX7*AR7","v":145.96961276839625},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":18.36013692130414},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$17,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$17,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"BB7*Bilans!F7+BC7","v":9.215},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.23452025682763614,"d":"23.45%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":7.053895833333333},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W7<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W7<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W7<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W7<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W7<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM7*Bilans!F7+BN7","v":3.4118333333333335},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.2830849056603775},{"$f":"BP7*BJ7","v":155.80371882547172},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":17.201271554882517},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F7<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F7<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F7<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F7<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F7*BT7+BU7","v":2.7151033333333334},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY7","v":3.118987034142318}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R8*Bilans!F8+S8","v":8.538888888888888},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.29792127521145095,"d":"29.79%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'B08'!$C$39+'B08'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":5.994972222222221},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC8*Bilans!F8+AD8","v":3.3233333333333337},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.197924528301887},{"$f":"AF8*Z8","v":181.1432369811321},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":21.078158475426278},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ8*Bilans!F8+AK8","v":7.576444444444444},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.3357665571654837,"d":"33.58%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":5.032527777777777},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU8*Bilans!F8+AV8","v":2.9033333333333333},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.79377358490566},{"$f":"AX8*AR8","v":158.25051094339622},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":24.127352468427098},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W8<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W8<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W8<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W8<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W8<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W8<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB8*Bilans!F8+BC8","v":8.538888888888888},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.29792127521145095,"d":"29.79%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":5.994972222222221},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W8<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W8<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W8<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W8<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W8<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM8*Bilans!F8+BN8","v":3.3233333333333337},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.197924528301887},{"$f":"BP8*BJ8","v":181.1432369811321},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":21.078158475426278},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F8<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F8<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F8<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F8<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F8*BT8+BU8","v":2.492177777777778},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY8","v":3.3979807413957137}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2759.8488937175957},{"$nulls":9},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R9*Bilans!F9+S9","v":8.406944444444443},{"v":0.3141326614901702,"d":"31.41%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'B08'!$C$39+'B08'!$C$40)","v":2.6408958333333334},null,5.76604861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC9*Bilans!F9+AD9","v":3.244166666666667},3.1217452830188686,184.09400195754722,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":22.479760082198812},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ9*Bilans!F9+AK9","v":7.486722222222222},{"v":0.35274393184971914,"d":"35.27%"},2.6408958333333334,null,4.845826388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU9*Bilans!F9+AV9","v":2.8241666666666667},2.7175943396226416,160.26061459905662,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":25.822869873118915},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W9<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W9<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W9<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W9<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W9<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W9<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB9*Bilans!F9+BC9","v":8.406944444444443},{"v":0.3141326614901702,"d":"31.41%"},2.6408958333333334,null,5.76604861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W9<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W9<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W9<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W9<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W9<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM9*Bilans!F9+BN9","v":3.244166666666667},3.1217452830188686,184.09400195754722,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":22.479760082198812},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F9<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F9<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F9<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F9<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F9*BT9+BU9","v":2.4372888888888893},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY9","v":3.4745048613764515}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R10*Bilans!F10+S10","v":7.563194444444444},{"v":0.43117390505922326,"d":"43.12%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'B08'!$C$39+'B08'!$C$40)","v":3.2610520833333334},null,4.302142361111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC10*Bilans!F10+AD10","v":2.737916666666667},2.737916666666667,202.20951989583335,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":32.10022736265408},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ10*Bilans!F10+AK10","v":6.912972222222223},{"v":0.47172937753900673,"d":"47.17%"},3.2610520833333334,null,3.6519201388888893,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU10*Bilans!F10+AV10","v":2.3179166666666666},2.3179166666666666,171.19031489583332,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":37.91669854395111},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W10<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W10<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W10<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W10<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W10<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W10<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB10*Bilans!F10+BC10","v":7.563194444444444},{"v":0.43117390505922326,"d":"43.12%"},3.2610520833333334,null,4.302142361111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W10<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W10<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W10<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W10<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W10<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM10*Bilans!F10+BN10","v":2.737916666666667},2.737916666666667,202.20951989583335,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":32.10022736265408},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F10<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F10<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F10<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F10<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F10*BT10+BU10","v":2.0862888888888893},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY10","v":4.059060151316494}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.4453161336640092},{"$nulls":11},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R11*Bilans!F11+S11","v":7.677777777777777},{"v":0.4137698986975399,"d":"41.38%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'B08'!$C$39+'B08'!$C$40)","v":3.1768333333333336},null,4.5009444444444435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC11*Bilans!F11+AD11","v":2.806666666666667},2.806666666666667,201.6140933333334,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":30.456933491686456},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ11*Bilans!F11+AK11","v":6.990888888888889},{"v":0.45442480689150966,"d":"45.44%"},3.1768333333333336,null,3.814055555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU11*Bilans!F11+AV11","v":2.3866666666666663},2.3866666666666663,171.4438133333333,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":35.81667318435755},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W11<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W11<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W11<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W11<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W11<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W11<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB11*Bilans!F11+BC11","v":7.677777777777777},{"v":0.4137698986975399,"d":"41.38%"},3.1768333333333336,null,4.5009444444444435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W11<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W11<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W11<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W11<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W11<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM11*Bilans!F11+BN11","v":2.806666666666667},2.806666666666667,201.6140933333334,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":30.456933491686456},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F11<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F11<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F11<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F11<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F11*BT11+BU11","v":2.1339555555555556},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY11","v":3.968391970946458}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R12*Bilans!F12+S12","v":7.520138888888888},{"v":0.43785067873303185,"d":"43.79%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'B08'!$C$39+'B08'!$C$40)","v":3.2926979166666674},null,4.227440972222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC12*Bilans!F12+AD12","v":2.7120833333333336},2.7120833333333336,202.36141989583336,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":32.73924197265325},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ12*Bilans!F12+AK12","v":6.883694444444444},{"v":0.4783329567052577,"d":"47.83%"},3.2926979166666674,null,3.5909965277777767,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU12*Bilans!F12+AV12","v":2.292083333333333},2.292083333333333,171.0232248958333,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":38.7383613888384},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W12<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W12<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W12<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W12<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W12<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W12<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB12*Bilans!F12+BC12","v":7.520138888888888},{"v":0.43785067873303185,"d":"43.79%"},3.2926979166666674,null,4.227440972222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W12<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W12<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W12<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W12<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W12<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM12*Bilans!F12+BN12","v":2.7120833333333336},2.7120833333333336,202.36141989583336,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":32.73924197265325},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F12<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F12<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F12<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F12<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F12*BT12+BU12","v":2.068377777777778},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY12","v":4.094209570420689}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3312.2822738159934},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.367531326451941},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9158093943009264},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.1999078007652115},{"$f":"AE373","v":3.8030962183406105},{"$f":"AF373","v":3.666912806624373},null,null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R13*Bilans!F13+S13","v":7.576388888888888},{"v":0.4291429880843264,"d":"42.91%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'B08'!$C$39+'B08'!$C$40)","v":3.251354166666667},null,4.325034722222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC13*Bilans!F13+AD13","v":2.7458333333333336},2.7458333333333336,202.15511458333336,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":31.906807283763275},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ13*Bilans!F13+AK13","v":6.921944444444445},{"v":0.4697168826999479,"d":"46.97%"},3.251354166666667,null,3.6705902777777775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU13*Bilans!F13+AV13","v":2.325833333333333},2.325833333333333,171.23366458333334,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":37.6685524901469},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W13<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W13<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W13<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W13<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W13<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W13<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB13*Bilans!F13+BC13","v":7.576388888888888},{"v":0.4291429880843264,"d":"42.91%"},3.251354166666667,null,4.325034722222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W13<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W13<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W13<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W13<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W13<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM13*Bilans!F13+BN13","v":2.7458333333333336},2.7458333333333336,202.15511458333336,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":31.906807283763275},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F13<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F13<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F13<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F13<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F13*BT13+BU13","v":2.091777777777778},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY13","v":4.048409053288499}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.368396531815809},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.9166745996647943},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.2007730061290793},{"$nulls":4},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R14*Bilans!F14+S14","v":8.056944444444444},{"v":0.3597078089984486,"d":"35.97%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'B08'!$C$39+'B08'!$C$40)","v":2.8981458333333334},null,5.15879861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC14*Bilans!F14+AD14","v":3.034166666666667},2.9196698113207553,190.20334969339626,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":26.552024718483928},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ14*Bilans!F14+AK14","v":7.248722222222222},{"v":0.39981471830284265,"d":"39.98%"},2.8981458333333334,null,4.350576388888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU14*Bilans!F14+AV14","v":2.6141666666666667},2.5155188679245284,163.87473441037736,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":30.817954096270316},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W14<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W14<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W14<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W14<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W14<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W14<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB14*Bilans!F14+BC14","v":8.056944444444444},{"v":0.3597078089984486,"d":"35.97%"},2.8981458333333334,null,5.15879861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W14<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W14<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W14<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W14<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W14<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM14*Bilans!F14+BN14","v":3.034166666666667},2.9196698113207553,190.20334969339626,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":26.552024718483928},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F14<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F14<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F14<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F14<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F14*BT14+BU14","v":2.2916888888888893},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY14","v":3.6952538078277684}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8706949269288717},{"$nulls":3},"tylko CO",{"$f":"F11","v":3.4453161336640092},{"$f":"F15","v":2.8706949269288717},{"$f":"F28","v":3.23208753936342},{"$nulls":4},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R15*Bilans!F15+S15","v":7.665972222222222},{"v":0.4155389980976538,"d":"41.55%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'B08'!$C$39+'B08'!$C$40)","v":3.185510416666667},null,4.480461805555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC15*Bilans!F15+AD15","v":2.7995833333333335},2.7995833333333335,201.68828239583334,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":30.62251317160291},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ15*Bilans!F15+AK15","v":6.982861111111111},{"v":0.45618985770716397,"d":"45.62%"},3.185510416666667,null,3.7973506944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU15*Bilans!F15+AV15","v":2.379583333333333},2.379583333333333,171.4305373958333,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":36.02743232358606},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W15<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W15<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W15<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W15<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W15<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W15<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB15*Bilans!F15+BC15","v":7.665972222222222},{"v":0.4155389980976538,"d":"41.55%"},3.185510416666667,null,4.480461805555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W15<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W15<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W15<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W15<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W15<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM15*Bilans!F15+BN15","v":2.7995833333333335},2.7995833333333335,201.68828239583334,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":30.62251317160291},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F15<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F15<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F15<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F15<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F15*BT15+BU15","v":2.1290444444444447},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY15","v":3.9775459432614158}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":3.0816296925755036},{"$f":"F19","v":3.0816296925755036},{"$f":"F19","v":3.0816296925755036},{"$nulls":4},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R16*Bilans!F16+S16","v":8.597222222222221},{"v":0.29091276252019393,"d":"29.09%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'B08'!$C$39+'B08'!$C$40)","v":2.501041666666667},null,6.096180555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC16*Bilans!F16+AD16","v":3.358333333333334},3.231603773584906,179.7256438679246,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":20.4795682382134},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ16*Bilans!F16+AK16","v":7.616111111111111},{"v":0.32838828506820344,"d":"32.84%"},2.501041666666667,null,5.115069444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU16*Bilans!F16+AV16","v":2.9383333333333335},2.827452830188679,157.24878915094342,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":23.40688031764039},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W16<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W16<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W16<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W16<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W16<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W16<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB16*Bilans!F16+BC16","v":8.597222222222221},{"v":0.29091276252019393,"d":"29.09%"},2.501041666666667,null,6.096180555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W16<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W16<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W16<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W16<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W16<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM16*Bilans!F16+BN16","v":3.358333333333334},3.231603773584906,179.7256438679246,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":20.4795682382134},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F16<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F16<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F16<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F16<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F16*BT16+BU16","v":2.5164444444444447},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY16","v":3.3652132125224874}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":839.4833261176047},{"$nulls":9},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R17*Bilans!F17+S17","v":8.506944444444445},{"v":0.3018,"d":"30.18%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'B08'!$C$39+'B08'!$C$40)","v":2.5673958333333333},null,5.939548611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC17*Bilans!F17+AD17","v":3.304166666666667},3.1794811320754723,181.89016686320758,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":21.411331651954598},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ17*Bilans!F17+AK17","v":7.554722222222222},{"v":0.33983987204471083,"d":"33.98%"},2.5673958333333333,null,4.987326388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU17*Bilans!F17+AV17","v":2.8841666666666668},2.7753301886792454,158.76970176886792,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":24.529306558798034},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W17<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W17<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W17<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W17<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W17<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W17<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB17*Bilans!F17+BC17","v":8.506944444444445},{"v":0.3018,"d":"30.18%"},2.5673958333333333,null,5.939548611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W17<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W17<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W17<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W17<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W17<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM17*Bilans!F17+BN17","v":3.304166666666667},3.1794811320754723,181.89016686320758,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":21.411331651954598},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F17<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F17<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F17<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F17<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F17*BT17+BU17","v":2.478888888888889},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY17","v":3.4161967206279376}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4450.062161871436},{"$nulls":5},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R18*Bilans!F18+S18","v":8.477083333333333},{"v":0.3054521995576309,"d":"30.55%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'B08'!$C$39+'B08'!$C$40)","v":2.5893437500000003},null,5.887739583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC18*Bilans!F18+AD18","v":3.2862500000000003},3.1622405660377364,182.5695873997642,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":21.72629060479269},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ18*Bilans!F18+AK18","v":7.534416666666666},{"v":0.34366877550794694,"d":"34.37%"},2.5893437500000003,null,4.945072916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU18*Bilans!F18+AV18","v":2.86625},2.7580896226415095,159.23623579599058,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":24.909907544701266},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W18<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W18<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W18<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W18<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W18<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W18<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB18*Bilans!F18+BC18","v":8.477083333333333},{"v":0.3054521995576309,"d":"30.55%"},2.5893437500000003,null,5.887739583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W18<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W18<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W18<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W18<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W18<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM18*Bilans!F18+BN18","v":3.2862500000000003},3.1622405660377364,182.5695873997642,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":21.72629060479269},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F18<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F18<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F18<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F18<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F18*BT18+BU18","v":2.466466666666667},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY18","v":3.433402205458519}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.0816296925755036},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4740.879413662076},{"$nulls":5},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R19*Bilans!F19+S19","v":8.397916666666665},{"v":0.3152604812701564,"d":"31.53%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'B08'!$C$39+'B08'!$C$40)","v":2.64753125},null,5.750385416666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC19*Bilans!F19+AD19","v":3.2387500000000005},3.116533018867925,184.2829348054246,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":22.578163643380933},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ19*Bilans!F19+AK19","v":7.480583333333334},{"v":0.3539204273285283,"d":"35.39%"},2.64753125,null,4.8330520833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU19*Bilans!F19+AV19","v":2.81875},2.712382075471698,160.38518640919813,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":25.9423600886918},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W19<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W19<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W19<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W19<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W19<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W19<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB19*Bilans!F19+BC19","v":8.397916666666665},{"v":0.3152604812701564,"d":"31.53%"},2.64753125,null,5.750385416666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W19<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W19<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W19<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W19<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W19<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM19*Bilans!F19+BN19","v":3.2387500000000005},3.116533018867925,184.2829348054246,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":22.578163643380933},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F19<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F19<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F19<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F19<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F19*BT19+BU19","v":2.4335333333333335},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY19","v":3.479866898483654}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":5192.475160016142},{"$nulls":5},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R20*Bilans!F20+S20","v":7.886805555555555},{"v":0.38332350092453993,"d":"38.33%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'B08'!$C$39+'B08'!$C$40)","v":3.0231979166666667},null,4.8636076388888885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC20*Bilans!F20+AD20","v":2.932083333333334},2.8214386792452837,192.27187631485853,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":28.742298422623264},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ20*Bilans!F20+AK20","v":7.1330277777777775},{"v":0.4238309468084692,"d":"42.38%"},3.0231979166666667,null,4.109829861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU20*Bilans!F20+AV20","v":2.512083333333333},2.512083333333333,171.1903148958333,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":32.28182418311495},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W20<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W20<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W20<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W20<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W20<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W20<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB20*Bilans!F20+BC20","v":7.886805555555555},{"v":0.38332350092453993,"d":"38.33%"},3.0231979166666667,null,4.8636076388888885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W20<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W20<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W20<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W20<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W20<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM20*Bilans!F20+BN20","v":2.932083333333334},2.8214386792452837,192.27187631485853,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":28.742298422623264},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F20<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F20<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F20<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F20<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F20*BT20+BU20","v":2.2209111111111115},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY20","v":3.8130171219624223}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.15125},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.55875},{"$f":"R21*Bilans!F21+S21","v":7.4016874999999995},{"v":0.45761523976795837,"d":"45.76%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'B08'!$C$39+'B08'!$C$40)","v":3.387125},null,4.014562499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.12},{"$f":"AC21*Bilans!F21+AD21","v":2.661},2.661,204.58034100000003,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":34.381206313416016},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.445},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$6,0))))))","v":9.995},{"$f":"AJ21*Bilans!F21+AK21","v":6.590749999999998},{"v":0.5139210256799304,"d":"51.39%"},3.387125,null,3.203624999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.585},{"$f":"AU21*Bilans!F21+AV21","v":2.01125},1.973301886792453,151.7094223584906,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":46.36309862791031},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.12},{"$f":"IF(Bilans!W21<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W21<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W21<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W21<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W21<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W21<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB21*Bilans!F21+BC21","v":7.748666666666666},{"v":0.4371235911554677,"d":"43.71%"},3.387125,null,4.361541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W21<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W21<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W21<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W21<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W21<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.6649999999999996},{"$f":"BM21*Bilans!F21+BN21","v":1.8999999999999995},1.8999999999999995,146.07389999999998,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":48.15178421052633},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F21<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F21<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F21<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F21<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.585},{"$f":"Bilans!F21*BT21+BU21","v":2.01125},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY21","v":4.836659343518291}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R22*Bilans!F22+S22","v":8.761805555555554},{"v":0.2716418324482841,"d":"27.16%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'B08'!$C$39+'B08'!$C$40)","v":2.3800729166666668},null,6.381732638888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC22*Bilans!F22+AD22","v":3.4570833333333337},3.3266273584905663,175.3523496639151,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":18.856029167168852},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ22*Bilans!F22+AK22","v":7.728027777777777},{"v":0.30797934286813156,"d":"30.80%"},2.3800729166666668,null,5.347954861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU22*Bilans!F22+AV22","v":3.0370833333333334},2.92247641509434,154.04884617334906,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":21.46364027987378},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W22<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W22<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W22<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W22<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W22<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W22<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB22*Bilans!F22+BC22","v":8.761805555555554},{"v":0.2716418324482841,"d":"27.16%"},2.3800729166666668,null,6.381732638888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W22<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W22<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W22<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W22<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W22<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM22*Bilans!F22+BN22","v":3.4570833333333337},3.3266273584905663,175.3523496639151,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":18.856029167168852},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F22<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F22<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F22<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F22<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F22*BT22+BU22","v":2.5849111111111114},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY22","v":3.2760786460402374}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R23*Bilans!F23+S23","v":8.246527777777777},{"v":0.33454105263157896,"d":"33.45%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'B08'!$C$39+'B08'!$C$40)","v":2.7588020833333333},null,5.4877256944444435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC23*Bilans!F23+AD23","v":3.147916666666667},3.0291273584905665,187.2038571639151,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":24.278770350761082},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ23*Bilans!F23+AK23","v":7.377638888888889},{"v":0.37394105687230556,"d":"37.39%"},2.7588020833333333,null,4.6188368055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU23*Bilans!F23+AV23","v":2.7279166666666663},2.624976415094339,162.226823673349,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":28.01681839010234},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W23<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W23<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W23<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W23<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W23<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W23<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB23*Bilans!F23+BC23","v":8.246527777777777},{"v":0.33454105263157896,"d":"33.45%"},2.7588020833333333,null,5.4877256944444435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W23<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W23<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W23<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W23<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W23<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM23*Bilans!F23+BN23","v":3.147916666666667},3.0291273584905665,187.2038571639151,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":24.278770350761082},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F23<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F23<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F23<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F23<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F23*BT23+BU23","v":2.3705555555555557},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY23","v":3.572315389604373}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.15125},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.55875},{"$f":"R24*Bilans!F24+S24","v":7.475421875},{"v":0.4451128385312702,"d":"44.51%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'B08'!$C$39+'B08'!$C$40)","v":3.32740625},null,4.148015625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.12},{"$f":"AC24*Bilans!F24+AD24","v":2.6902500000000003},2.6902500000000003,202.97330943749998,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":33.373412322274866},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.445},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$6,0))))))","v":9.995},{"$f":"AJ24*Bilans!F24+AK24","v":6.8076875},{"v":0.4887718847259073,"d":"48.88%"},3.32740625,null,3.48028125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.585},{"$f":"AU24*Bilans!F24+AV24","v":2.0478125},2.0478125,154.50284554687497,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":43.8432827712498},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.12},{"$f":"IF(Bilans!W24<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W24<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W24<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W24<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W24<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W24<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB24*Bilans!F24+BC24","v":7.807166666666666},{"v":0.4261989518177743,"d":"42.62%"},3.32740625,null,4.479760416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W24<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W24<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W24<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W24<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W24<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.6649999999999996},{"$f":"BM24*Bilans!F24+BN24","v":1.9487499999999998},1.9487499999999998,147.02880281249995,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":46.07200641436818},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F24<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F24<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F24<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F24<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.585},{"$f":"Bilans!F24*BT24+BU24","v":2.0478125},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY24","v":4.772538585203297}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R25*Bilans!F25+S25","v":7.788194444444444},{"v":0.3974832813196612,"d":"39.75%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'B08'!$C$39+'B08'!$C$40)","v":3.0956770833333334},null,4.69251736111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC25*Bilans!F25+AD25","v":2.8729166666666672},2.7645047169811328,193.20086777712265,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":30.08301522842638},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ25*Bilans!F25+AK25","v":7.065972222222222},{"v":0.4381105651105651,"d":"43.81%"},3.0956770833333334,null,3.970295138888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU25*Bilans!F25+AV25","v":2.4529166666666664},2.4529166666666664,171.42514739583328,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":33.90438763376932},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W25<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W25<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W25<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W25<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W25<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W25<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB25*Bilans!F25+BC25","v":7.788194444444444},{"v":0.3974832813196612,"d":"39.75%"},3.0956770833333334,null,4.69251736111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W25<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W25<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W25<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W25<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W25<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM25*Bilans!F25+BN25","v":2.8729166666666672},2.7645047169811328,193.20086777712265,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":30.08301522842638},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F25<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F25<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F25<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F25<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F25*BT25+BU25","v":2.179888888888889},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY25","v":3.884772355227549}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9508.55192},null,{"$f":"F26/F28","v":2941.922767931208},{"$nulls":9},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.15125},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.55875},{"$f":"R26*Bilans!F26+S26","v":7.442020833333333},{"v":0.4507456252082068,"d":"45.07%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'B08'!$C$39+'B08'!$C$40)","v":3.3544583333333335},null,4.0875625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.12},{"$f":"AC26*Bilans!F26+AD26","v":2.677},2.677,203.71166900000003,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":33.82720582741875},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.445},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$6,0))))))","v":9.995},{"$f":"AJ26*Bilans!F26+AK26","v":6.709416666666666},{"v":0.49996273893656934,"d":"50.00%"},3.3544583333333335,null,3.3549583333333324,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.585},{"$f":"AU26*Bilans!F26+AV26","v":2.03125},2.03125,154.57203125,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":44.58113476923077},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.12},{"$f":"IF(Bilans!W26<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W26<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W26<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W26<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W26<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W26<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB26*Bilans!F26+BC26","v":7.780666666666666},{"v":0.43112736697797965,"d":"43.11%"},3.3544583333333335,null,4.426208333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W26<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W26<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W26<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W26<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W26<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.6649999999999996},{"$f":"BM26*Bilans!F26+BN26","v":1.9266666666666663},1.9266666666666663,146.61355333333333,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":47.001088235294134},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F26<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F26<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F26<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F26<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.585},{"$f":"Bilans!F26*BT26+BU26","v":2.03125},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY26","v":4.801298747763864}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R27*Bilans!F27+S27","v":7.840972222222222},{"v":0.38986050836949787,"d":"38.99%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'B08'!$C$39+'B08'!$C$40)","v":3.056885416666667},null,4.784086805555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC27*Bilans!F27+AD27","v":2.904583333333334},2.7949764150943404,192.72829744693402,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":29.358654712379852},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ27*Bilans!F27+AK27","v":7.101861111111111},{"v":0.4304344127321868,"d":"43.04%"},3.056885416666667,null,4.044975694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU27*Bilans!F27+AV27","v":2.484583333333333},2.484583333333333,171.32506489583335,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":33.02636156297166},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W27<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W27<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W27<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W27<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W27<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W27<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB27*Bilans!F27+BC27","v":7.840972222222222},{"v":0.38986050836949787,"d":"38.99%"},3.056885416666667,null,4.784086805555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W27<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W27<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W27<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W27<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W27<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM27*Bilans!F27+BN27","v":2.904583333333334},2.7949764150943404,192.72829744693402,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":29.358654712379852},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F27<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F27<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F27<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F27<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F27*BT27+BU27","v":2.2018444444444447},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY27","v":3.846035588204298}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.23208753936342},{"$nulls":11},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R28*Bilans!F28+S28","v":8.471527777777776},{"v":0.30613451922288715,"d":"30.61%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'B08'!$C$39+'B08'!$C$40)","v":2.5934270833333333},null,5.878100694444443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC28*Bilans!F28+AD28","v":3.282916666666667},3.159033018867925,182.69398730542457,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":21.785266912044673},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ28*Bilans!F28+AK28","v":7.530638888888888},{"v":0.34438340778228205,"d":"34.44%"},2.5934270833333333,null,4.937211805555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU28*Bilans!F28+AV28","v":2.8629166666666666},2.754882075471698,159.3210289091981,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":24.981242613884444},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W28<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W28<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W28<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W28<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W28<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W28<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB28*Bilans!F28+BC28","v":8.471527777777776},{"v":0.30613451922288715,"d":"30.61%"},2.5934270833333333,null,5.878100694444443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W28<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W28<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W28<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W28<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W28<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM28*Bilans!F28+BN28","v":3.282916666666667},3.159033018867925,182.69398730542457,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":21.785266912044673},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F28<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F28<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F28<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F28<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F28*BT28+BU28","v":2.464155555555556},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY28","v":3.4366223649845913}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R29*Bilans!F29+S29","v":11.712499999999999},{"v":0.14097741017431523,"d":"14.10%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'B08'!$C$39+'B08'!$C$40)","v":1.6511979166666668},null,10.06130208333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC29*Bilans!F29+AD29","v":4.558416666666667},4.386400943396227,154.48355822523587,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":9.554601378402587},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ29*Bilans!F29+AK29","v":8.405375000000001},{"v":0.19644547883546737,"d":"19.64%"},1.6511979166666668,null,6.754177083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU29*Bilans!F29+AV29","v":3.3879583333333336},3.260110849056604,114.81702896521227,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":12.855486957484226},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W29<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W29<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W29<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W29<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W29<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W29<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB29*Bilans!F29+BC29","v":12.579166666666666},{"v":0.13126449155349457,"d":"13.13%"},1.6511979166666668,null,10.927968749999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W29<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W29<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W29<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W29<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W29<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM29*Bilans!F29+BN29","v":3.8280833333333333},3.683627358490566,129.73275103183963,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":11.377457169601845},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F29<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F29<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F29<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F29<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F29*BT29+BU29","v":3.076408333333333},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY29","v":2.7526814308969354}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R30*Bilans!F30+S30","v":10.192499999999999},{"v":0.19244849153789556,"d":"19.24%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'B08'!$C$39+'B08'!$C$40)","v":1.9615312500000002},null,8.230968749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC30*Bilans!F30+AD30","v":4.02135},3.8696009433962266,165.10329605165091,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":13.121102987802601},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ30*Bilans!F30+AK30","v":8.116575},{"v":0.24166982378651097,"d":"24.17%"},1.9615312500000002,null,6.155043749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU30*Bilans!F30+AV30","v":3.2714250000000002},3.147975,134.31386233125,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":16.128918590522474},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W30<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W30<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W30<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W30<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W30<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W30<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB30*Bilans!F30+BC30","v":11.059166666666666},{"v":0.1773670032401477,"d":"17.74%"},1.9615312500000002,null,9.097635416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W30<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W30<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W30<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W30<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W30<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM30*Bilans!F30+BN30","v":3.5747500000000003},3.439853773584906,146.76738099410377,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":14.760346178054405},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F30<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F30<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F30<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F30<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F30*BT30+BU30","v":2.856515},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY30","v":2.96458169938658}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R31*Bilans!F31+S31","v":9.555},{"v":0.2189102564102564,"d":"21.89%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'B08'!$C$39+'B08'!$C$40)","v":2.0916875},null,7.4633125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC31*Bilans!F31+AD31","v":3.7961000000000005},3.652850943396227,167.2658711235849,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":14.917305919232891},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ31*Bilans!F31+AK31","v":7.99545},{"v":0.2616097280328187,"d":"26.16%"},2.0916875,null,5.9037625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU31*Bilans!F31+AV31","v":3.22255},3.1009443396226417,141.99379178349056,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":17.572290577337817},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W31<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W31<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W31<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W31<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W31<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W31<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB31*Bilans!F31+BC31","v":10.421666666666667},{"v":0.20070566128258435,"d":"20.07%"},2.0916875,null,8.329979166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W31<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W31<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W31<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W31<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W31<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM31*Bilans!F31+BN31","v":3.4685},3.33761320754717,152.83097758018866,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":16.32624621594349},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F31<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F31<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F31<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F31<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F31*BT31+BU31","v":2.76429},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY31","v":3.063489030826453}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R37*Bilans!F37+S37","v":8.600694444444445},{"v":0.2904985870004037,"d":"29.05%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'B08'!$C$39+'B08'!$C$40)","v":2.4984895833333334},null,6.102204861111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC37*Bilans!F37+AD37","v":3.360416666666667},3.2336084905660383,179.63907768278304,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":20.444331060136385},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ37*Bilans!F37+AK37","v":7.618472222222222},{"v":0.32795152498495983,"d":"32.80%"},2.4984895833333334,null,5.119982638888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU37*Bilans!F37+AV37","v":2.9404166666666667},2.8294575471698113,157.1869772110849,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":23.36453592177979},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W37<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W37<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W37<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W37<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W37<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W37<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB37*Bilans!F37+BC37","v":8.600694444444445},{"v":0.2904985870004037,"d":"29.05%"},2.4984895833333334,null,6.102204861111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W37<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W37<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W37<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W37<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W37<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM37*Bilans!F37+BN37","v":3.360416666666667},3.2336084905660383,179.63907768278304,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":20.444331060136385},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F37<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F37<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F37<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F37<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F37*BT37+BU37","v":2.5178888888888893},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY37","v":3.3632826811354}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R44*Bilans!F44+S44","v":8.469444444444443},{"v":0.30639061987536903,"d":"30.64%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'B08'!$C$39+'B08'!$C$40)","v":2.5949583333333335},null,5.87448611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC44*Bilans!F44+AD44","v":3.281666666666667},3.1578301886792457,182.74047518867926,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":21.80741391569324},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ44*Bilans!F44+AK44","v":7.529222222222222},{"v":0.34465157977067135,"d":"34.47%"},2.5949583333333335,null,4.934263888888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU44*Bilans!F44+AV44","v":2.861666666666667},2.753679245283019,159.35266424528305,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":25.008036109493297},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W44<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W44<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W44<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W44<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W44<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W44<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB44*Bilans!F44+BC44","v":8.469444444444443},{"v":0.30639061987536903,"d":"30.64%"},2.5949583333333335,null,5.87448611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W44<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W44<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W44<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W44<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W44<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM44*Bilans!F44+BN44","v":3.281666666666667},3.1578301886792457,182.74047518867926,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":21.80741391569324},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F44<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F44<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F44<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F44<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F44*BT44+BU44","v":2.463288888888889},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY44","v":3.437831482625275}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R61*Bilans!F61+S61","v":8.29375},{"v":0.3284513941220799,"d":"32.85%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'B08'!$C$39+'B08'!$C$40)","v":2.72409375},null,5.5696562499999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC61*Bilans!F61+AD61","v":3.1762500000000005},3.0563915094339626,186.34284164504717,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":23.737867768595034},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ61*Bilans!F61+AK61","v":7.40975},{"v":0.36763639124127,"d":"36.76%"},2.72409375,null,4.685656249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU61*Bilans!F61+AV61","v":2.75625},2.652240566037736,161.7024658903302,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":27.355066666666662},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W61<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W61<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W61<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W61<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W61<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W61<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB61*Bilans!F61+BC61","v":8.29375},{"v":0.3284513941220799,"d":"32.85%"},2.72409375,null,5.5696562499999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W61<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W61<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W61<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W61<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W61<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM61*Bilans!F61+BN61","v":3.1762500000000005},3.0563915094339626,186.34284164504717,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":23.737867768595034},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F61<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F61<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F61<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F61<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F61*BT61+BU61","v":2.3902000000000005},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY61","v":3.542955440140262}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R71*Bilans!F71+S71","v":9.9325},{"v":0.202830564644685,"d":"20.28%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'B08'!$C$39+'B08'!$C$40)","v":2.0146145833333335},null,7.917885416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC71*Bilans!F71+AD71","v":3.9294833333333337},3.7812009433962266,166.1488053535377,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":13.828805525747656},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ71*Bilans!F71+AK71","v":8.067175},{"v":0.24972987239440492,"d":"24.97%"},2.0146145833333335,null,6.052560416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU71*Bilans!F71+AV71","v":3.251491666666667},3.1287938679245286,137.4815491520047,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":16.71234817865646},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W71<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W71<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W71<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W71<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W71<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W71<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB71*Bilans!F71+BC71","v":10.799166666666666},{"v":0.18655278185045146,"d":"18.66%"},2.0146145833333335,null,8.784552083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W71<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W71<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W71<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W71<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W71<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM71*Bilans!F71+BN71","v":3.531416666666667},3.3981556603773586,149.3175083337264,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":15.387609552351508},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F71<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F71<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F71<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F71<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F71*BT71+BU71","v":2.8189016666666666},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY71","v":3.0041388790397403}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R77*Bilans!F77+S77","v":9.209999999999999},{"v":0.23475841476655812,"d":"23.48%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'B08'!$C$39+'B08'!$C$40)","v":2.162125},null,7.0478749999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC77*Bilans!F77+AD77","v":3.6742},3.535550943396226,167.8714943433962,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":15.98121223667737},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ77*Bilans!F77+AK77","v":7.9299},{"v":0.2726547623551369,"d":"27.27%"},2.162125,null,5.767775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU77*Bilans!F77+AV77","v":3.1961},3.0754924528301886,146.02745715283018,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":18.371818779137072},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W77<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W77<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W77<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W77<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W77<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W77<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB77*Bilans!F77+BC77","v":10.076666666666666},{"v":0.2145674826331459,"d":"21.46%"},2.162125,null,7.914541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W77<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W77<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W77<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W77<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W77<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM77*Bilans!F77+BN77","v":3.411},3.2822830188679246,155.84608001886792,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":17.214356493696858},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F77<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F77<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F77<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F77<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F77*BT77+BU77","v":2.7143800000000002},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY77","v":3.119818187955723}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R94*Bilans!F94+S94","v":8.725},{"v":0.27588825214899715,"d":"27.59%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'B08'!$C$39+'B08'!$C$40)","v":2.407125},null,6.317874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC94*Bilans!F94+AD94","v":3.4350000000000005},3.3053773584905666,176.37824122641513,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":19.210995633187768},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ94*Bilans!F94+AK94","v":7.702999999999999},{"v":0.3124918862780735,"d":"31.25%"},2.407125,null,5.295874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU94*Bilans!F94+AV94","v":3.015},2.9012264150943397,154.81234273584906,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":21.887154228855717},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W94<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W94<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W94<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W94<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W94<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W94<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB94*Bilans!F94+BC94","v":8.725},{"v":0.27588825214899715,"d":"27.59%"},2.407125,null,6.317874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W94<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W94<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W94<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W94<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W94<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM94*Bilans!F94+BN94","v":3.4350000000000005},3.3053773584905666,176.37824122641513,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":19.210995633187768},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F94<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F94<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F94<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F94<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F94*BT94+BU94","v":2.5696000000000003},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY94","v":3.2955993512699466}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"R104*Bilans!F104+S104","v":12.847904359944888},{"v":0.08926796291974577,"d":"8.93%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'B08'!$C$39+'B08'!$C$40)","v":1.1469062500000002},null,11.700998109944887,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AC104*Bilans!F104+AD104","v":5.090725},4.898622169811321,113.23532542181604,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.615403994519444},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"AJ104*Bilans!F104+AK104","v":12.847904359944888},{"v":0.08926796291974577,"d":"8.93%"},1.1469062500000002,null,11.700998109944887,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AU104*Bilans!F104+AV104","v":5.090725},4.898622169811321,113.23532542181604,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.615403994519444},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!W104<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W104<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W104<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W104<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W104<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W104<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB104*Bilans!F104+BC104","v":13.646208737838446},{"v":0.08404577945666612,"d":"8.40%"},1.1469062500000002,null,12.499302487838445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W104<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W104<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W104<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W104<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W104<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"BM104*Bilans!F104+BN104","v":4.47375},4.304929245283019,99.51166820165095,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.389824531992176},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F104<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F104<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F104<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F104<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F104*BT104+BU104","v":3.3288625000000005},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY104","v":2.5439236655233595}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F116<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F116<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F116<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F116<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F116<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F116<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F116<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F116<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F116<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F116<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F116<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F116<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F116<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F116<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F116<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F116*BT116+BU116","v":3.3129375000000003},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY116","v":2.5561520834676945}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F119<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F119<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F119<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F119<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F119<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F119<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F119<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F119<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F119<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F119<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F119<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F119<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F119<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F119<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F119<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F119*BT119+BU119","v":3.438225},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY119","v":2.4630069565032118}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F136<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F136<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F136<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F136<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F136<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F136<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F136<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F136<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F136<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F136<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F136<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F136<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F136<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F136<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F136<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F136*BT136+BU136","v":3.5074500000000004},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY136","v":2.4143956700803306}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F142<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F142<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F142<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F142<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F142<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F142<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F142<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F142<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F142<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F142<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F142<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F142<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F142<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F142<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F142<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F142*BT142+BU142","v":3.44505},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY142","v":2.458127485239185}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F152<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F152<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F152<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F152<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F152<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F152<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F152<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F152<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F152<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F152<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F152<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F152<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F152<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F152<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F152<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F152*BT152+BU152","v":3.5599375},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY152","v":2.378797968510193}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F169<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F169<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F169<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F169<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F169<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F169<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F169<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F169<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F169<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F169<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F169<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F169<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F169<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F169<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F169<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F169*BT169+BU169","v":3.6242875000000003},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY169","v":2.3365619016215615}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F175<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F175<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F175<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F175<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F175<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F175<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F175<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F175<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F175<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F175<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F175<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F175<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F175<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F175<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F175<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F175*BT175+BU175","v":3.5003000000000006},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY175","v":2.419327512791262}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F185<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F185<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F185<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F185<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F185<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F185<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F185<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F185<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F185<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F185<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F185<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F185<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F185<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F185<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F185<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F185*BT185+BU185","v":3.6897750000000005},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY185","v":2.295091731344934}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F201<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F201<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F201<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F201<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F201<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F201<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F201<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F201<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F201<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F201<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F201<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F201<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F201<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F201<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F201<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F201*BT201+BU201","v":3.6473625000000003},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY201","v":2.321779667642921}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F211<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F211<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F211<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F211<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F211<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F211<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F211<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.04739999999999998},{"$f":"IF(Bilans!F211<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F211<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F211<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F211<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F211<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F211<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F211<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F211<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.746000000000001},{"$f":"Bilans!F211*BT211+BU211","v":3.7771475000000003},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY211","v":2.242001958627047}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F217<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F217<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F217<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F217<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F217<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F217<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F217<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F217<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F217<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F217<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F217<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F217<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F217<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F217<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F217<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F217*BT217+BU217","v":3.5622125000000002},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY217","v":2.377278753870875}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F234<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F234<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F234<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F234<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F234<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F234<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F234<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.04739999999999998},{"$f":"IF(Bilans!F234<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F234<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F234<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F234<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F234<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F234<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F234<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F234<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.746000000000001},{"$f":"Bilans!F234*BT234+BU234","v":3.9047325000000006},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY234","v":2.168745770170749}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F244<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F244<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F244<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F244<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F244<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F244<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F244<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F244<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F244<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F244<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F244<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F244<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F244<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F244<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F244<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F244*BT244+BU244","v":3.4574000000000003},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY244","v":2.449346934986769}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"R250*Bilans!F250+S250","v":13.49350891362991},{"v":0.07247620612200353,"d":"7.25%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'B08'!$C$39+'B08'!$C$40)","v":0.9779583333333333},null,12.515550580296576,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AC250*Bilans!F250+AD250","v":5.308633333333334},5.108307547169812,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"AJ250*Bilans!F250+AK250","v":13.49350891362991},{"v":0.07247620612200353,"d":"7.25%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":12.515550580296576},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AU250*Bilans!F250+AV250","v":5.308633333333334},5.108307547169812,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!W250<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W250<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W250<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W250<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W250<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W250<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB250*Bilans!F250+BC250","v":14.291813291523468},{"v":0.06842786939522673,"d":"6.84%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":13.313854958190134},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W250<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W250<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W250<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W250<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W250<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"BM250*Bilans!F250+BN250","v":4.611666666666666},4.437641509433962,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F250<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F250<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F250<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F250<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F250*BT250+BU250","v":3.3826500000000004},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY250","v":2.503472748591564}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'B08'!$C$39+'B08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!W260<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W260<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W260<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W260<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W260<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W260<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB260*Bilans!F260+BC260","v":8.666666666666666},{"v":0,"d":"0.00%"},0,null,8.666666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W260<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W260<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W260<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W260<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W260<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.8929166666666668},1.821485849056604,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F260<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F260<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F260<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F260<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F260*BT260+BU260","v":3.6522375000000005},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY260","v":2.3186805603478016}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"R277*Bilans!F277+S277","v":14.654036736719297},{"v":0.04601192345704589,"d":"4.60%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'B08'!$C$39+'B08'!$C$40)","v":0.6742604166666668},null,13.979776320052629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AC277*Bilans!F277+AD277","v":5.700341666666667},5.4852344339622645,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"AJ277*Bilans!F277+AK277","v":14.654036736719297},{"v":0.04601192345704589,"d":"4.60%"},0.6742604166666668,null,13.979776320052629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AU277*Bilans!F277+AV277","v":5.700341666666667},5.4852344339622645,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!W277<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W277<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W277<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W277<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W277<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W277<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB277*Bilans!F277+BC277","v":15.452341114612857},{"v":0.04363483899724665,"d":"4.36%"},0.6742604166666668,null,14.77808069794619,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W277<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W277<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W277<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W277<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W277<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"BM277*Bilans!F277+BN277","v":4.859583333333333},4.676202830188679,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F277<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F277<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F277<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F277<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F277*BT277+BU277","v":3.4793375},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY277","v":2.4339036075181713}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"R286*Bilans!F286+S286","v":13.637843466417497},{"v":0.06893960194771001,"d":"6.89%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'B08'!$C$39+'B08'!$C$40)","v":0.9401875},null,12.697655966417496,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AC286*Bilans!F286+AD286","v":5.35735},5.155185849056604,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"AJ286*Bilans!F286+AK286","v":13.637843466417497},{"v":0.06893960194771001,"d":"6.89%"},0.9401875,null,12.697655966417496,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AU286*Bilans!F286+AV286","v":5.35735},5.155185849056604,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!W286<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W286<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W286<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W286<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W286<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W286<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB286*Bilans!F286+BC286","v":14.436147844311057},{"v":0.06512731167203345,"d":"6.51%"},0.9401875,null,13.495960344311056,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W286<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W286<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W286<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W286<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W286<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"BM286*Bilans!F286+BN286","v":4.6425},4.4673113207547175,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F286<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F286<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F286<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F286<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F286*BT286+BU286","v":3.3946750000000003},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY286","v":2.4946046655492076}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$6,0))))))","v":10.717873187315563},{"$f":"R292*Bilans!F292+S292","v":12.361742922150253},{"v":0.10925340451628462,"d":"10.93%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'B08'!$C$39+'B08'!$C$40)","v":1.3505624999999999},null,11.011180422150252,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"AC292*Bilans!F292+AD292","v":4.87725},4.693202830188679,131.42610545518863,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.100516684607102},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.1733333333333332},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.246666666666668},{"$f":"AJ292*Bilans!F292+AK292","v":8.802333333333333},{"v":0.1534323285492483,"d":"15.34%"},1.3505624999999999,null,7.451770833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.9200000000000004},{"$f":"AU292*Bilans!F292+AV292","v":3.5482500000000003},3.414353773584906,95.61385589858489,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":9.760021137180296},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!W292<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W292<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W292<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W292<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W292<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W292<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB292*Bilans!F292+BC292","v":10.310536401501356},{"v":0.13098857783997925,"d":"13.10%"},1.3505624999999999,null,8.959973901501355,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W292<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W292<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W292<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W292<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W292<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"BM292*Bilans!F292+BN292","v":4.7875},4.606839622641509,129.00763337264146,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.2336281984334185},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F292<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F292<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06200000000000013},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F292<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F292<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.683999999999999},{"$f":"Bilans!F292*BT292+BU292","v":3.24045},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY292","v":2.61333212764377}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$6,0))))))","v":10.717873187315563},{"$f":"R309*Bilans!F309+S309","v":12.082422437958286},{"v":0.12724062644674333,"d":"12.72%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'B08'!$C$39+'B08'!$C$40)","v":1.5373750000000002},null,10.545047437958285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"AC309*Bilans!F309+AD309","v":4.7095},4.531783018867925,147.2240349339623,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.530754857203524},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.1733333333333332},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.246666666666668},{"$f":"AJ309*Bilans!F309+AK309","v":8.538},{"v":0.18006266104474117,"d":"18.01%"},1.5373750000000002,null,7.000625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.9200000000000004},{"$f":"AU309*Bilans!F309+AV309","v":3.4415000000000004},3.3116320754716986,107.58499123584907,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":11.673860235362485},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!W309<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W309<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W309<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W309<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W309<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W309<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB309*Bilans!F309+BC309","v":10.031215917309389},{"v":0.15325908769914712,"d":"15.33%"},1.5373750000000002,null,8.493840917309388,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W309<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W309<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W309<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W309<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W309<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"BM309*Bilans!F309+BN309","v":4.635},4.460094339622641,144.89508481132074,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":8.667872707659116},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F309<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F309<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06200000000000013},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F309<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F309<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.683999999999999},{"$f":"Bilans!F309*BT309+BU309","v":3.1458999999999997},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY309","v":2.6918758043876974}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$6,0))))))","v":10.717873187315563},{"$f":"R315*Bilans!F315+S315","v":12.54032487105987},{"v":0.0981732939663428,"d":"9.82%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'B08'!$C$39+'B08'!$C$40)","v":1.2311250000000005},null,11.30919987105987,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"AC315*Bilans!F315+AD315","v":4.9845},4.796405660377358,120.56724908490568,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.236551309058082},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.1733333333333332},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.246666666666668},{"$f":"AJ315*Bilans!F315+AK315","v":8.971333333333334},{"v":0.1372287656981497,"d":"13.72%"},1.2311250000000005,null,7.740208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.9200000000000004},{"$f":"AU315*Bilans!F315+AV315","v":3.6165000000000003},3.480028301886793,87.47747142452833,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.595628369970969},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!W315<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W315<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W315<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W315<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W315<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W315<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB315*Bilans!F315+BC315","v":10.489118350410973},{"v":0.1173716378127971,"d":"11.74%"},1.2311250000000005,null,9.257993350410972,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W315<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W315<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W315<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W315<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W315<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"BM315*Bilans!F315+BN315","v":4.885},4.70066037735849,118.1604999056604,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.363580348004096},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F315<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F315<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06200000000000013},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F315<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F315<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.683999999999999},{"$f":"Bilans!F315*BT315+BU315","v":3.3009},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY315","v":2.5654736868803223}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R325*Bilans!F325+S325","v":10.7075},{"v":0.17337244143513117,"d":"17.34%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'B08'!$C$39+'B08'!$C$40)","v":1.856385416666667},null,8.851114583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC325*Bilans!F325+AD325","v":4.203316666666667},4.044700943396227,162.36744114599063,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.810630295917115},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":8.214425},{"v":0.22599091435695948,"d":"22.60%"},1.856385416666667,null,6.358039583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU325*Bilans!F325+AV325","v":3.3109083333333333},3.185968396226415,127.89512582181607,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":14.994018006136285},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W325<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W325<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W325<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W325<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W325<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W325<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB325*Bilans!F325+BC325","v":11.574166666666665},{"v":0.16039041687666503,"d":"16.04%"},1.856385416666667,null,9.717781249999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W325<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W325<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W325<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W325<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W325<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM325*Bilans!F325+BN325","v":3.6605833333333333},3.522448113207547,141.4025152205189,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.561723541329936},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F325<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F325<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F325<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F325<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F325*BT325+BU325","v":2.9310183333333333},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY325","v":2.8892252213900367}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R342*Bilans!F342+S342","v":8.894444444444444},{"v":0.25663023110555905,"d":"25.66%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'B08'!$C$39+'B08'!$C$40)","v":2.2825833333333336},null,6.611861111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC342*Bilans!F342+AD342","v":3.536666666666667},3.4032075471698118,171.42637056603775,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":17.613583411875588},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ342*Bilans!F342+AK342","v":7.8182222222222215},{"v":0.2919568245125349,"d":"29.20%"},2.2825833333333336,null,5.535638888888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU342*Bilans!F342+AV342","v":3.1166666666666667},2.999056603773585,151.06847924528302,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":19.987178609625666},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W342<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W342<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W342<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W342<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W342<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W342<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB342*Bilans!F342+BC342","v":8.894444444444444},{"v":0.25663023110555905,"d":"25.66%"},2.2825833333333336,null,6.611861111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W342<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W342<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W342<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W342<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W342<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM342*Bilans!F342+BN342","v":3.536666666666667},3.4032075471698118,171.42637056603775,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":17.613583411875588},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F342<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F342<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F342<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F342<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F342*BT342+BU342","v":2.640088888888889},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY342","v":3.2076087016097645}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R352*Bilans!F352+S352","v":8.604861111111111},{"v":0.2900020175934146,"d":"29.00%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'B08'!$C$39+'B08'!$C$40)","v":2.4954270833333334},null,6.109434027777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC352*Bilans!F352+AD352","v":3.362916666666667},3.2360141509433964,179.53487409787735,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":20.402104076322633},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ352*Bilans!F352+AK352","v":7.621305555555556},{"v":0.32742777010354746,"d":"32.74%"},2.4954270833333334,null,5.125878472222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU352*Bilans!F352+AV352","v":2.9429166666666666},2.83186320754717,157.11247872051888,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":23.313801783944495},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W352<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W352<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W352<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W352<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W352<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W352<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB352*Bilans!F352+BC352","v":8.604861111111111},{"v":0.2900020175934146,"d":"29.00%"},2.4954270833333334,null,6.109434027777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W352<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W352<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W352<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W352<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W352<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM352*Bilans!F352+BN352","v":3.362916666666667},3.2360141509433964,179.53487409787735,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":20.402104076322633},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F352<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F352<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F352<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F352<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F352*BT352+BU352","v":2.5196222222222224},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY352","v":3.3609689652421126}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R358*Bilans!F358+S358","v":8.92986111111111},{"v":0.2526973326075123,"d":"25.27%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'B08'!$C$39+'B08'!$C$40)","v":2.2565520833333337},null,6.673309027777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC358*Bilans!F358+AD358","v":3.557916666666667},3.4236556603773587,170.31745405070754,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":17.291232931256584},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ358*Bilans!F358+AK358","v":7.842305555555555},{"v":0.2877409031499383,"d":"28.77%"},2.2565520833333337,null,5.585753472222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU358*Bilans!F358+AV358","v":3.1379166666666665},3.0195047169811318,150.21205603183958,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":19.605608551321204},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W358<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W358<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W358<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W358<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W358<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W358<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB358*Bilans!F358+BC358","v":8.92986111111111},{"v":0.2526973326075123,"d":"25.27%"},2.2565520833333337,null,6.673309027777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W358<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W358<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W358<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W358<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W358<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM358*Bilans!F358+BN358","v":3.557916666666667},3.4236556603773587,170.31745405070754,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":17.291232931256584},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F358<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F358<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F358<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F358<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F358*BT358+BU358","v":2.6548222222222226},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY358","v":3.1898075969602186}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R369*Bilans!F369+S369","v":9.0425},{"v":0.24288890424845638,"d":"24.29%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'B08'!$C$39+'B08'!$C$40)","v":2.196322916666667},null,6.846177083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC369*Bilans!F369+AD369","v":3.615016666666667},3.4786009433962266,168.02251311768867,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":16.523620684090897},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ369*Bilans!F369+AK369","v":7.8980749999999995},{"v":0.2780833198806883,"d":"27.81%"},2.196322916666667,null,5.701752083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU369*Bilans!F369+AV369","v":3.1832583333333333},3.0631353773584906,147.95479921332546,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":18.76478686670628},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W369<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W369<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W369<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W369<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W369<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W369<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB369*Bilans!F369+BC369","v":9.909166666666666},{"v":0.2216455722815575,"d":"22.16%"},2.196322916666667,null,7.712843749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W369<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W369<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W369<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W369<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W369<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM369*Bilans!F369+BN369","v":3.3830833333333334},3.255419811320755,157.24247387146227,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":17.656427075892303},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F369<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F369<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F369<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F369<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F369*BT369+BU369","v":2.6901483333333336},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY369","v":3.147920130682975}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R370*Bilans!F370+S370","v":8.799999999999999},{"v":0.26727272727272733,"d":"26.73%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'B08'!$C$39+'B08'!$C$40)","v":2.3520000000000003},null,6.447999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC370*Bilans!F370+AD370","v":3.4800000000000004},3.3486792452830194,174.25857056603775,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":18.492431034482756},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ370*Bilans!F370+AK370","v":7.754},{"v":0.30332731493422754,"d":"30.33%"},2.3520000000000003,null,5.401999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU370*Bilans!F370+AV370","v":3.06},2.9445283018867925,153.2273637735849,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":21.03060784313725},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W370<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W370<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W370<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W370<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W370<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W370<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB370*Bilans!F370+BC370","v":8.799999999999999},{"v":0.26727272727272733,"d":"26.73%"},2.3520000000000003,null,6.447999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W370<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W370<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W370<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W370<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W370<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM370*Bilans!F370+BN370","v":3.4800000000000004},3.3486792452830194,174.25857056603775,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":18.492431034482756},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F370<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F370<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F370<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F370<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F370*BT370+BU370","v":2.6008000000000004},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY370","v":3.2560643236785816}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R371*Bilans!F371+S371","v":9.3425},{"v":0.22853336009276604,"d":"22.85%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'B08'!$C$39+'B08'!$C$40)","v":2.1350729166666667},null,7.207427083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC371*Bilans!F371+AD371","v":3.721016666666667},3.5806009433962265,167.6858082308962,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":15.564365697546817},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ371*Bilans!F371+AK371","v":7.955075},{"v":0.2683912994744445,"d":"26.84%"},2.1350729166666667,null,5.820002083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU371*Bilans!F371+AV371","v":3.2062583333333334},3.085267452830189,144.48847403408018,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":18.06319333802901},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W371<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W371<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W371<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W371<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W371<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W371<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB371*Bilans!F371+BC371","v":10.209166666666667},{"v":0.2091329279242511,"d":"20.91%"},2.1350729166666667,null,8.07409375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W371<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W371<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W371<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W371<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W371<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM371*Bilans!F371+BN371","v":3.4330833333333333},3.3035330188679244,154.71023245636792,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.86975192368376},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F371<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F371<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F371<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F371<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F371*BT371+BU371","v":2.7335483333333332},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY371","v":3.0979412325578988}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/AE375","v":3.8030962183406105},{"$f":"SUM(AF7:AF372)/229","v":3.666912806624373},{"$f":"SUM(AG7:AG372)/Z373","v":3.4453161336640092},{"$f":"SUM(AH7:AH372)","v":3407.7085361404124},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.2623387787481826},{"$f":"SUM(AX7:AX372)/229","v":3.1429736389003304},{"$f":"SUM(AY7:AY372)/AR373","v":2.8706949269288717},{"$f":"SUM(AZ7:AZ372)","v":4150.121534285118},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9508.55192},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.5944881368267816},{"$f":"SUM(BP7:BP372)/229","v":3.46546464941913},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.23208753936342},{"$f":"SUM(BR7:BR372)","v":3698.5257879310525},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1124.7948377900589},null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":1042.3536257310238},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.0816296925755036}]
[{"$nulls":30},{"$f":"COUNT(AE7:AE371)","v":229},{"$nulls":17},{"$f":"COUNT(AW7:AW371)","v":229},{"$nulls":17},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-B06","index":33,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5673.149350165267},null,null,"COP",{"$f":"K13","v":3.2748217069734182},{"$f":"L13","v":2.1732107972392813},{"$f":"M13","v":3.1918282950514048},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.999135542569338},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9867964976693369},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9916653266276594},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.1918282950514048},null,null,"Udział 2ŹC",{"$f":"1-K3","v":8.6445743066199121E-4},{"$f":"1-L3","v":0.013203502330663142},{"$f":"1-M3","v":0.008334673372340617}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9867964976693369},null,null,"COP-Inst",{"$f":"K14","v":3.275686912337286},{"$f":"L14","v":2.186590964641423},{"$f":"M14","v":3.200233019053084}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.013203502330663142},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.200233019053084},{"$nulls":10},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R7*Bilans!F7+S7","v":5.1146666666666665},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.42253079379562053,"d":"42.25%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'B06'!$C$39+'B06'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":2.9535624999999994},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC7*Bilans!F7+AD7","v":3.8231333333333337},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.8231333333333337},{"$f":"AF7*Z7","v":181.43252703333337},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":14.771453171046437},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ7*Bilans!F7+AK7","v":3.5553166666666667},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.6078513868900568,"d":"60.79%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":1.3942124999999996},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU7*Bilans!F7+AV7","v":2.358016666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.046580503144654},{"$f":"AX7*AR7","v":97.12354764748429},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":27.593947520376833},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB7*Bilans!F7+BC7","v":5.1146666666666665},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.42253079379562053,"d":"42.25%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":2.9535624999999994},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W7<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W7<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W7<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W7<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W7<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM7*Bilans!F7+BN7","v":3.535416666666667},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.535416666666667},{"$f":"BP7*BJ7","v":167.7785010416667},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":15.973572657631113},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F7<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F7<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F7<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F7<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F7*BT7+BU7","v":2.18229},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY7","v":3.8804980515986673}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R8*Bilans!F8+S8","v":4.8462962962962965},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.5249197554451662,"d":"52.49%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'B06'!$C$39+'B06'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":2.3023796296296295},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC8*Bilans!F8+AD8","v":3.435666666666667},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.3708427672955983},{"$f":"AF8*Z8","v":190.9380177106919},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":19.996886432670845},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ8*Bilans!F8+AK8","v":3.456925925925926},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.7358898400419984,"d":"73.59%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":0.9130092592592591},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU8*Bilans!F8+AV8","v":2.1194074074074076},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":1.839485674353599},{"$f":"AX8*AR8","v":104.19582653808527},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":36.644134248931735},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB8*Bilans!F8+BC8","v":4.8462962962962965},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.5249197554451662,"d":"52.49%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":2.3023796296296295},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W8<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W8<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W8<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W8<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W8<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM8*Bilans!F8+BN8","v":3.435666666666667},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.3708427672955983},{"$f":"BP8*BJ8","v":190.9380177106919},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":19.996886432670845},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F8<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F8<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F8<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F8<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F8*BT8+BU8","v":1.9621629629629629},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY8","v":4.315835255719839}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2734.435757674896},{"$nulls":9},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R9*Bilans!F9+S9","v":4.802314814814816},{"v":0.5499214306372312,"d":"54.99%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'B06'!$C$39+'B06'!$C$40)","v":2.6408958333333334},null,2.161418981481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC9*Bilans!F9+AD9","v":3.348583333333334},3.2854025157232716,193.74511445597494,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":21.359965685833462},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ9*Bilans!F9+AK9","v":3.4560462962962966},{"v":0.7641378635938626,"d":"76.41%"},2.6408958333333334,null,0.8151504629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU9*Bilans!F9+AV9","v":2.064870370370371},1.7921516422082462,105.6858705684836,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":39.157448146257714},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB9*Bilans!F9+BC9","v":4.802314814814816},{"v":0.5499214306372312,"d":"54.99%"},2.6408958333333334,null,2.161418981481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W9<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W9<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W9<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W9<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W9<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM9*Bilans!F9+BN9","v":3.348583333333334},3.2854025157232716,193.74511445597494,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":21.359965685833462},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F9<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F9<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F9<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F9<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F9*BT9+BU9","v":1.911848148148148},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY9","v":4.429416688362974}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R10*Bilans!F10+S10","v":4.521064814814816},{"v":0.7213017766627412,"d":"72.13%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'B06'!$C$39+'B06'!$C$40)","v":3.2610520833333334},null,1.2600127314814822,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC10*Bilans!F10+AD10","v":2.7917083333333337},2.42299213836478,178.9506901269654,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":36.27240307899363},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ10*Bilans!F10+AK10","v":3.4504212962962963},{"v":0.9451170750753732,"d":"94.51%"},3.2610520833333334,null,0.18936921296296294,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU10*Bilans!F10+AV10","v":1.7161203703703707},1.262805555555556,93.26482000694448,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":69.59721321572334},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB10*Bilans!F10+BC10","v":4.521064814814816},{"v":0.7213017766627412,"d":"72.13%"},3.2610520833333334,null,1.2600127314814822,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W10<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W10<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W10<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W10<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W10<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM10*Bilans!F10+BN10","v":2.7917083333333337},2.42299213836478,178.9506901269654,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":36.27240307899363},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F10<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F10<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F10<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F10<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F10*BT10+BU10","v":1.590098148148148},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY10","v":5.3256914379063005}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.477336007368909},{"$nulls":11},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R11*Bilans!F11+S11","v":4.559259259259259},{"v":0.6967871649065801,"d":"69.68%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'B06'!$C$39+'B06'!$C$40)","v":3.1768333333333336},null,1.3824259259259257,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC11*Bilans!F11+AD11","v":2.8673333333333337},2.4886289308176104,178.76817061635222,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":34.349218937961844},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ11*Bilans!F11+AK11","v":3.4511851851851856},{"v":0.9205050331609109,"d":"92.05%"},3.1768333333333336,null,0.27435185185185196,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU11*Bilans!F11+AV11","v":1.7634814814814816},1.2976561844863734,93.21583435639415,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":65.87450591455001},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB11*Bilans!F11+BC11","v":4.559259259259259},{"v":0.6967871649065801,"d":"69.68%"},3.1768333333333336,null,1.3824259259259257,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W11<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W11<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W11<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W11<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W11<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM11*Bilans!F11+BN11","v":2.8673333333333337},2.4886289308176104,178.76817061635222,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":34.349218937961844},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F11<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F11<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F11<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F11<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F11*BT11+BU11","v":1.6337925925925925},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY11","v":5.183260183341371}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R12*Bilans!F12+S12","v":4.506712962962963},{"v":0.7306207303919052,"d":"73.06%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'B06'!$C$39+'B06'!$C$40)","v":3.2926979166666674},null,1.2140150462962955,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC12*Bilans!F12+AD12","v":2.7632916666666665},2.398328616352201,178.95069012696538,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":37.02226287699047},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ12*Bilans!F12+AK12","v":3.4501342592592597},{"v":0.9543680533097881,"d":"95.44%"},3.2926979166666674,null,0.1574363425925922,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU12*Bilans!F12+AV12","v":1.6983240740740742},1.2497101677148847,93.2468117365042,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":71.04971600123635},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB12*Bilans!F12+BC12","v":4.506712962962963},{"v":0.7306207303919052,"d":"73.06%"},3.2926979166666674,null,1.2140150462962955,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W12<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W12<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W12<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W12<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W12<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM12*Bilans!F12+BN12","v":2.7632916666666665},2.398328616352201,178.95069012696538,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":37.02226287699047},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F12<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F12<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F12<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F12<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F12*BT12+BU12","v":1.5736796296296292},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY12","v":5.381255456052587}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9359.175519183704},null,{"$f":"F13/F15","v":4511.6196817869},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.2748217069734182},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.1732107972392813},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.1918282950514048},{"$nulls":4},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R13*Bilans!F13+S13","v":4.525462962962964},{"v":0.718457800511509,"d":"71.85%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'B06'!$C$39+'B06'!$C$40)","v":3.251354166666667},null,1.2741087962962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC13*Bilans!F13+AD13","v":2.800416666666667},2.430550314465409,178.94319052672958,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":36.045653726477035},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ13*Bilans!F13+AK13","v":3.4505092592592597},{"v":0.9422824059787203,"d":"94.23%"},3.251354166666667,null,0.19915509259259245,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU13*Bilans!F13+AV13","v":1.7215740740740744},1.2668186582809227,93.26635666928723,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":69.15810280130238},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB13*Bilans!F13+BC13","v":4.525462962962964},{"v":0.718457800511509,"d":"71.85%"},3.251354166666667,null,1.2741087962962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W13<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W13<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W13<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W13<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W13<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM13*Bilans!F13+BN13","v":2.800416666666667},2.430550314465409,178.94319052672958,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":36.045653726477035},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F13<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F13<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F13<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F13<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F13*BT13+BU13","v":1.5951296296296293},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY13","v":5.30889272929468}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":149.37640081629465},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.275686912337286},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.186590964641423},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.200233019053084},{"$nulls":4},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R14*Bilans!F14+S14","v":4.6856481481481485},{"v":0.618515462898923,"d":"61.85%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'B06'!$C$39+'B06'!$C$40)","v":2.8981458333333334},null,1.787502314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC14*Bilans!F14+AD14","v":3.1175833333333336},2.705827044025157,176.27245569654087,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":28.650443557056573},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ14*Bilans!F14+AK14","v":3.453712962962963},{"v":0.8391391712086563,"d":"83.91%"},2.8981458333333334,null,0.5555671296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU14*Bilans!F14+AV14","v":1.920203703703704},1.4129800838574427,92.04929405293502,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":54.86499483302088},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB14*Bilans!F14+BC14","v":4.6856481481481485},{"v":0.618515462898923,"d":"61.85%"},2.8981458333333334,null,1.787502314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W14<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W14<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W14<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W14<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W14<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM14*Bilans!F14+BN14","v":3.1175833333333336},2.705827044025157,176.27245569654087,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":28.650443557056573},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F14<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F14<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F14<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F14<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F14*BT14+BU14","v":1.7783814814814813},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY14","v":4.761842260058104}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.0744602114770565},{"$nulls":4},{"$f":"F11","v":3.477336007368909},{"$f":"F15","v":2.0744602114770565},{"$f":"F28","v":3.3734904698360806},{"$nulls":4},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R15*Bilans!F15+S15","v":4.555324074074075},{"v":0.6992939173738503,"d":"69.93%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'B06'!$C$39+'B06'!$C$40)","v":3.185510416666667},null,1.3698136574074078,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC15*Bilans!F15+AD15","v":2.859541666666667},2.4818663522012576,178.79923621187103,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":34.54266480705647},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ15*Bilans!F15+AK15","v":3.4511064814814816},{"v":0.9230403158407328,"d":"92.30%"},3.185510416666667,null,0.2655960648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU15*Bilans!F15+AV15","v":1.758601851851852},1.2940655136268346,93.22739124908283,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":66.2487923503398},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB15*Bilans!F15+BC15","v":4.555324074074075},{"v":0.6992939173738503,"d":"69.93%"},3.185510416666667,null,1.3698136574074078,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W15<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W15<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W15<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W15<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W15<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM15*Bilans!F15+BN15","v":2.859541666666667},2.4818663522012576,178.79923621187103,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":34.54266480705647},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F15<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F15<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F15<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F15<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F15*BT15+BU15","v":1.6292907407407407},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY15","v":5.197581917867646}]
[null,10,{"$nulls":8},{"$f":"F19","v":2.530471088367894},{"$f":"F19","v":2.530471088367894},{"$f":"F19","v":2.530471088367894},{"$nulls":4},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R16*Bilans!F16+S16","v":4.865740740740741},{"v":0.5140104662226451,"d":"51.40%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'B06'!$C$39+'B06'!$C$40)","v":2.501041666666667},null,2.3646990740740743,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC16*Bilans!F16+AD16","v":3.474166666666667},3.4086163522012587,189.57019842767303,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":19.41604544531985},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ16*Bilans!F16+AK16","v":3.457314814814815},{"v":0.7234058223305392,"d":"72.34%"},2.501041666666667,null,0.9562731481481479,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU16*Bilans!F16+AV16","v":2.1435185185185186},1.8604122990915444,103.46683001397626,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":35.5737542867875},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB16*Bilans!F16+BC16","v":4.865740740740741},{"v":0.5140104662226451,"d":"51.40%"},2.501041666666667,null,2.3646990740740743,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W16<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W16<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W16<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W16<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W16<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM16*Bilans!F16+BN16","v":3.474166666666667},3.4086163522012587,189.57019842767303,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":19.41604544531985},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F16<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F16<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F16<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F16<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F16*BT16+BU16","v":1.9844074074074072},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY16","v":4.267456401045707}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":1022.3300934272308},{"$nulls":9},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R17*Bilans!F17+S17","v":4.835648148148149},{"v":0.5309310674964097,"d":"53.09%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'B06'!$C$39+'B06'!$C$40)","v":2.5673958333333333},null,2.2682523148148155,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC17*Bilans!F17+AD17","v":3.4145833333333337},3.350157232704403,191.65411988993714,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":20.320516403060022},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ17*Bilans!F17+AK17","v":3.456712962962963},{"v":0.7427275162392017,"d":"74.27%"},2.5673958333333333,null,0.8893171296296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU17*Bilans!F17+AV17","v":2.106203703703704},1.828025856044724,104.57678915967854,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":37.24067948759606},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB17*Bilans!F17+BC17","v":4.835648148148149},{"v":0.5309310674964097,"d":"53.09%"},2.5673958333333333,null,2.2682523148148155,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W17<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W17<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W17<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W17<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W17<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM17*Bilans!F17+BN17","v":3.4145833333333337},3.350157232704403,191.65411988993714,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":20.320516403060022},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F17<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F17<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F17<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F17<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F17*BT17+BU17","v":1.9499814814814813},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY17","v":4.342796161627897}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4746.125940324999},{"$nulls":5},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R18*Bilans!F18+S18","v":4.825694444444445},{"v":0.5365743272413297,"d":"53.66%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'B06'!$C$39+'B06'!$C$40)","v":2.5893437500000003},null,2.236350694444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC18*Bilans!F18+AD18","v":3.3948750000000003},3.330820754716982,192.30243815801893,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":20.6266750928294},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ18*Bilans!F18+AK18","v":3.456513888888889},{"v":0.7491200189658014,"d":"74.91%"},2.5893437500000003,null,0.8671701388888886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU18*Bilans!F18+AV18","v":2.0938611111111114},1.8173134171907757,104.92122715644655,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":37.805123128515206},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB18*Bilans!F18+BC18","v":4.825694444444445},{"v":0.5365743272413297,"d":"53.66%"},2.5893437500000003,null,2.236350694444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W18<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W18<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W18<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W18<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W18<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM18*Bilans!F18+BN18","v":3.3948750000000003},3.330820754716982,192.30243815801893,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":20.6266750928294},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F18<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F18<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F18<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F18<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F18*BT18+BU18","v":1.9385944444444443},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY18","v":4.3683051487595135}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.530471088367894},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5673.149350165267},{"$nulls":5},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R19*Bilans!F19+S19","v":4.799305555555556},{"v":0.5516488207205904,"d":"55.16%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'B06'!$C$39+'B06'!$C$40)","v":2.64753125},null,2.1517743055555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC19*Bilans!F19+AD19","v":3.3426250000000004},3.2795566037735857,193.92264164858497,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":21.455824979216583},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ19*Bilans!F19+AK19","v":3.455986111111111},{"v":0.7660711486912805,"d":"76.61%"},2.64753125,null,0.8084548611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU19*Bilans!F19+AV19","v":2.0611388888888893},1.788912997903564,105.77976725078618,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":39.33427314937159},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB19*Bilans!F19+BC19","v":4.799305555555556},{"v":0.5516488207205904,"d":"55.16%"},2.64753125,null,2.1517743055555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W19<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W19<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W19<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W19<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W19<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM19*Bilans!F19+BN19","v":3.3426250000000004},3.2795566037735857,193.92264164858497,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":21.455824979216583},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F19<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F19<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F19<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F19<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F19*BT19+BU19","v":1.9084055555555555},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY19","v":4.4374069591083485}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":7524.879442158258},{"$nulls":5},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R20*Bilans!F20+S20","v":4.628935185185186},{"v":0.653108716307446,"d":"65.31%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'B06'!$C$39+'B06'!$C$40)","v":3.0231979166666667},null,1.605737268518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC20*Bilans!F20+AD20","v":3.005291666666667},2.6083663522012577,177.75168971187105,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":31.090200359149108},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ20*Bilans!F20+AK20","v":3.4525787037037037},{"v":0.875634757702576,"d":"87.56%"},3.0231979166666667,null,0.42938078703703697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU20*Bilans!F20+AV20","v":1.8498796296296298},1.3612321802935012,92.76354908241615,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":59.574430926629155},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB20*Bilans!F20+BC20","v":4.628935185185186},{"v":0.653108716307446,"d":"65.31%"},3.0231979166666667,null,1.605737268518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W20<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W20<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W20<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W20<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W20<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM20*Bilans!F20+BN20","v":3.005291666666667},2.6083663522012577,177.75168971187105,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":31.090200359149108},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F20<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F20<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F20<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F20<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F20*BT20+BU20","v":1.7135018518518517},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY20","v":4.942143531313455}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.375},{"$f":"R21*Bilans!F21+S21","v":4.41875},{"v":0.7665346534653465,"d":"76.65%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'B06'!$C$39+'B06'!$C$40)","v":3.387125},null,1.031625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.06624999999999998},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.21375},{"$f":"AC21*Bilans!F21+AD21","v":2.7069375000000004},2.3494174528301888,180.62556319103777,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":38.940882936657324},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ21*Bilans!F21+AK21","v":3.073375},{"v":1,"d":"100.00%"},3.387125,null,-0.3137500000000002,0.09263018046278192,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":69.75949909584088},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":7.121500904159138},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.8284999999999996},{"$f":"AU21*Bilans!F21+AV21","v":1.5416249999999998},1.1344033018867925,79.13540611229061,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":81.65297315043885},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.11250000000000004},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.237500000000001},{"$f":"BB21*Bilans!F21+BC21","v":3.376875},{"v":1,"d":"100.00%"},3.387125,null,-0.010250000000000092,3.0261652581466854E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.64834538878844},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0.23265461121157535},null,{"$f":"IF(Bilans!W21<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W21<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W21<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W21<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W21<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W21<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.9699999999999998},{"$f":"BM21*Bilans!F21+BN21","v":1.1284999999999994},0.8304056603773581,63.6492198694087,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":110.11658596031224},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F21<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F21<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F21<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F21<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8284999999999996},{"$f":"Bilans!F21*BT21+BU21","v":1.5416249999999998},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY21","v":5.930679741815776}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R22*Bilans!F22+S22","v":4.920601851851853},{"v":0.48369548854494987,"d":"48.37%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'B06'!$C$39+'B06'!$C$40)","v":2.3800729166666668},null,2.540528935185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC22*Bilans!F22+AD22","v":3.582791666666667},3.582791666666667,188.85521863541666,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":17.507850954214003},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ22*Bilans!F22+AK22","v":3.458412037037037},{"v":0.6881981936154064,"d":"68.82%"},2.3800729166666668,null,1.0783391203703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU22*Bilans!F22+AV22","v":2.2115462962962966},1.9194552760307477,101.17784664631375,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":32.67957492071056},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB22*Bilans!F22+BC22","v":4.920601851851853},{"v":0.48369548854494987,"d":"48.37%"},2.3800729166666668,null,2.540528935185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W22<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W22<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W22<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W22<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W22<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM22*Bilans!F22+BN22","v":3.582791666666667},3.582791666666667,188.85521863541666,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":17.507850954214003},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F22<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F22<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F22<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F22<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F22*BT22+BU22","v":2.0471685185185184},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY22","v":4.136626768348115}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R23*Bilans!F23+S23","v":4.748842592592593},{"v":0.5809419936631733,"d":"58.09%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'B06'!$C$39+'B06'!$C$40)","v":2.7588020833333333},null,1.9900405092592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC23*Bilans!F23+AD23","v":3.2427083333333337},3.1815251572327052,196.62223162342772,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":23.1157963132274},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ23*Bilans!F23+AK23","v":3.454976851851852},{"v":0.7985008877424542,"d":"79.85%"},2.7588020833333333,null,0.6961747685185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU23*Bilans!F23+AV23","v":1.998564814814815},1.734603424178896,107.20065986853598,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":42.3978682820905},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB23*Bilans!F23+BC23","v":4.748842592592593},{"v":0.5809419936631733,"d":"58.09%"},2.7588020833333333,null,1.9900405092592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W23<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W23<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W23<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W23<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W23<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM23*Bilans!F23+BN23","v":3.2427083333333337},3.1815251572327052,196.62223162342772,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":23.1157963132274},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F23<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F23<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F23<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F23<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F23*BT23+BU23","v":1.8506759259259258},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY23","v":4.575826580110929}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.375},{"$f":"R24*Bilans!F24+S24","v":4.4796875},{"v":0.7427764213463551,"d":"74.28%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'B06'!$C$39+'B06'!$C$40)","v":3.32740625},null,1.1522812499999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.06624999999999998},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.21375},{"$f":"AC24*Bilans!F24+AD24","v":2.7392343750000006},2.377448702830189,179.37315536895636,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":37.76435739417625},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ24*Bilans!F24+AK24","v":3.12334375},{"v":1,"d":"100.00%"},3.32740625,null,-0.20406250000000004,0.06132779849169305,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":70.82070559134836},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":4.627044408651633},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.8284999999999996},{"$f":"AU24*Bilans!F24+AV24","v":1.5599062499999998},1.14785554245283,81.29193943344934,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":78.92712872038639},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.11250000000000004},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.237500000000001},{"$f":"BB24*Bilans!F24+BC24","v":3.4317187500000004},{"v":0.9696034239402631,"d":"96.96%"},3.32740625,null,0.10431250000000025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W24<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W24<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W24<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W24<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W24<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.9699999999999998},{"$f":"BM24*Bilans!F24+BN24","v":1.1821249999999996},0.8698655660377357,65.62939976002356,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":103.2145954563571},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F24<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F24<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F24<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F24<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8284999999999996},{"$f":"Bilans!F24*BT24+BU24","v":1.5599062499999998},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY24","v":5.875770220426373}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R25*Bilans!F25+S25","v":4.596064814814815},{"v":0.67354948375724,"d":"67.35%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'B06'!$C$39+'B06'!$C$40)","v":3.0956770833333334},null,1.5003877314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC25*Bilans!F25+AD25","v":2.9402083333333335},2.55187893081761,178.34124892885217,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":32.58957017735729},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ25*Bilans!F25+AK25","v":3.4519212962962964},{"v":0.8967982806139898,"d":"89.68%"},3.0956770833333334,null,0.35624421296296305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU25*Bilans!F25+AV25","v":1.8091203703703707},1.3312395178197067,93.03533775222746,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":62.47158109924978},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB25*Bilans!F25+BC25","v":4.596064814814815},{"v":0.67354948375724,"d":"67.35%"},3.0956770833333334,null,1.5003877314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W25<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W25<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W25<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W25<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W25<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM25*Bilans!F25+BN25","v":2.9402083333333335},2.55187893081761,178.34124892885217,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":32.58957017735729},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F25<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F25<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F25<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F25<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F25*BT25+BU25","v":1.675898148148148},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY25","v":5.05303505608663}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9418.117532271308},null,{"$f":"F26/F28","v":2791.802027153478},{"$nulls":9},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.375},{"$f":"R26*Bilans!F26+S26","v":4.452083333333333},{"v":0.7534581188582125,"d":"75.35%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'B06'!$C$39+'B06'!$C$40)","v":3.3544583333333335},null,1.0976249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.06624999999999998},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.21375},{"$f":"AC26*Bilans!F26+AD26","v":2.724604166666667},2.364750786163522,179.95044057468556,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":38.29385765715868},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ26*Bilans!F26+AK26","v":3.1007083333333334},{"v":1,"d":"100.00%"},3.3544583333333335,null,-0.25375000000000014,0.07564559603512742,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":70.34059707851492},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":5.756402921485092},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.8284999999999996},{"$f":"AU26*Bilans!F26+AV26","v":1.5516249999999996},1.14176179245283,80.3122062025675,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":80.16253111683582},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.11250000000000004},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.237500000000001},{"$f":"BB26*Bilans!F26+BC26","v":3.4068750000000003},{"v":0.9846144438329358,"d":"98.46%"},3.3544583333333335,null,0.05241666666666678,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W26<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W26<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W26<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W26<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W26<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.9699999999999998},{"$f":"BM26*Bilans!F26+BN26","v":1.1578333333333328},0.8519905660377356,64.83392610377358,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":106.28689284804734},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F26<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F26<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F26<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F26<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8284999999999996},{"$f":"Bilans!F26*BT26+BU26","v":1.5516249999999996},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY26","v":5.900483457890172}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":90.4343877286932},{"$nulls":11},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R27*Bilans!F27+S27","v":4.613657407407408},{"v":0.6625731272891475,"d":"66.26%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'B06'!$C$39+'B06'!$C$40)","v":3.056885416666667},null,1.5567719907407414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC27*Bilans!F27+AD27","v":2.975041666666667},2.5821116352201257,178.0501533345126,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":31.778931003889245},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ27*Bilans!F27+AK27","v":3.4522731481481483},{"v":0.8854703221575693,"d":"88.55%"},3.056885416666667,null,0.39538773148148154,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU27*Bilans!F27+AV27","v":1.8309351851851854},1.3472919287211742,92.90285176795075,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":60.90494995979589},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB27*Bilans!F27+BC27","v":4.613657407407408},{"v":0.6625731272891475,"d":"66.26%"},3.056885416666667,null,1.5567719907407414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W27<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W27<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W27<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W27<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W27<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM27*Bilans!F27+BN27","v":2.975041666666667},2.5821116352201257,178.0501533345126,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":31.778931003889245},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F27<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F27<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F27<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F27<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F27*BT27+BU27","v":1.696024074074074},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY27","v":4.993073048002854}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.3734904698360806},{"$nulls":11},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R28*Bilans!F28+S28","v":4.823842592592593},{"v":0.5376268055089015,"d":"53.76%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'B06'!$C$39+'B06'!$C$40)","v":2.5934270833333333},null,2.2304155092592595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC28*Bilans!F28+AD28","v":3.3912083333333336},3.327223270440252,192.42080798191827,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":20.68402746260362},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ28*Bilans!F28+AK28","v":3.456476851851852},{"v":0.7503094030396504,"d":"75.03%"},2.5934270833333333,null,0.8630497685185188,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU28*Bilans!F28+AV28","v":2.091564814814815},1.8153204053109715,104.98406351004543,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":37.910870884641874},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB28*Bilans!F28+BC28","v":4.823842592592593},{"v":0.5376268055089015,"d":"53.76%"},2.5934270833333333,null,2.2304155092592595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W28<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W28<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W28<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W28<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W28<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM28*Bilans!F28+BN28","v":3.3912083333333336},3.327223270440252,192.42080798191827,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":20.68402746260362},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F28<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F28<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F28<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F28<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F28*BT28+BU28","v":1.9364759259259259},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY28","v":4.373084105847639}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R29*Bilans!F29+S29","v":6.446666666666667},{"v":0.2561320449844881,"d":"25.61%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'B06'!$C$39+'B06'!$C$40)","v":1.6511979166666668},null,4.79546875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC29*Bilans!F29+AD29","v":4.788833333333334},4.608122641509435,162.2923192806604,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":9.094877840810216},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ29*Bilans!F29+AK29","v":4.662541666666667},{"v":0.35414116049007605,"d":"35.41%"},1.6511979166666668,null,3.01134375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU29*Bilans!F29+AV29","v":2.915791666666667},2.8057617924528304,98.81542312794812,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":14.937231169350804},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB29*Bilans!F29+BC29","v":6.446666666666667},{"v":0.2561320449844881,"d":"25.61%"},1.6511979166666668,null,4.79546875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W29<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W29<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W29<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W29<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W29<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM29*Bilans!F29+BN29","v":3.993291666666667},3.84260141509434,135.3316185878538,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":10.90675507883012},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F29<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F29<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F29<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F29<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F29*BT29+BU29","v":2.696775},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY29","v":3.1401848849174496}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R30*Bilans!F30+S30","v":5.636},{"v":0.3480360628105039,"d":"34.80%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'B06'!$C$39+'B06'!$C$40)","v":1.9615312500000002},null,3.67446875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC30*Bilans!F30+AD30","v":4.2011},4.042567924528302,172.4832349938679,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":12.559698055271236},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ30*Bilans!F30+AK30","v":3.9886749999999997},{"v":0.4917751508959743,"d":"49.18%"},1.9615312500000002,null,2.0271437499999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU30*Bilans!F30+AV30","v":2.576325},2.576325,109.92341469374999,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":19.707697010276263},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB30*Bilans!F30+BC30","v":5.636},{"v":0.3480360628105039,"d":"34.80%"},1.9615312500000002,null,3.67446875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W30<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W30<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W30<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W30<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W30<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM30*Bilans!F30+BN30","v":3.7146250000000003},3.5744504716981136,152.51018466332548,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":14.204542181243056},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F30<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F30<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F30<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F30<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F30*BT30+BU30","v":2.383655},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY30","v":3.5526836278837566}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R31*Bilans!F31+S31","v":5.296},{"v":0.39495609894259814,"d":"39.50%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'B06'!$C$39+'B06'!$C$40)","v":2.0916875},null,3.2043125000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC31*Bilans!F31+AD31","v":3.9546000000000006},3.8053698113207552,174.249786345283,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":14.319421686137659},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ31*Bilans!F31+AK31","v":3.7060500000000003},{"v":0.5643980788170693,"d":"56.44%"},2.0916875,null,1.6143625000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU31*Bilans!F31+AV31","v":2.4339500000000003},2.38802641509434,109.34892356037737,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":22.81829658816706},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB31*Bilans!F31+BC31","v":5.296},{"v":0.39495609894259814,"d":"39.50%"},2.0916875,null,3.2043125000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W31<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W31<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W31<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W31<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W31<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM31*Bilans!F31+BN31","v":3.5977500000000004},3.4619858490566044,158.52606302122643,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":15.73972204850253},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F31<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F31<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F31<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F31<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F31*BT31+BU31","v":2.25233},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY31","v":3.759827420059785}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R37*Bilans!F37+S37","v":4.866898148148149},{"v":0.5133638525564803,"d":"51.34%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'B06'!$C$39+'B06'!$C$40)","v":2.4984895833333334},null,2.3684085648148154,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC37*Bilans!F37+AD37","v":3.476458333333334},3.4108647798742147,189.48632926493713,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":19.38187725590164},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ37*Bilans!F37+AK37","v":3.457337962962963},{"v":0.7226628145985793,"d":"72.27%"},2.4984895833333334,null,0.9588483796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU37*Bilans!F37+AV37","v":2.144953703703704},1.8616579315164221,103.42207931298043,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":35.51080001370103},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB37*Bilans!F37+BC37","v":4.866898148148149},{"v":0.5133638525564803,"d":"51.34%"},2.4984895833333334,null,2.3684085648148154,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W37<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W37<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W37<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W37<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W37<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM37*Bilans!F37+BN37","v":3.476458333333334},3.4108647798742147,189.48632926493713,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":19.38187725590164},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F37<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F37<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F37<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F37<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F37*BT37+BU37","v":1.9857314814814813},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY37","v":4.264610886213736}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R44*Bilans!F44+S44","v":4.823148148148149},{"v":0.5380216932232674,"d":"53.80%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'B06'!$C$39+'B06'!$C$40)","v":2.5949583333333335},null,2.228189814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC44*Bilans!F44+AD44","v":3.3898333333333337},3.3258742138364785,192.46501488050316,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":20.705566588630404},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ44*Bilans!F44+AK44","v":3.456462962962963},{"v":0.750755428638782,"d":"75.08%"},2.5949583333333335,null,0.8615046296296294,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU44*Bilans!F44+AV44","v":2.090703703703704},1.8145730258560449,105.00752643326346,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":37.9505861812933},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB44*Bilans!F44+BC44","v":4.823148148148149},{"v":0.5380216932232674,"d":"53.80%"},2.5949583333333335,null,2.228189814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W44<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W44<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W44<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W44<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W44<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM44*Bilans!F44+BN44","v":3.3898333333333337},3.3258742138364785,192.46501488050316,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":20.705566588630404},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F44<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F44<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F44<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F44<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F44*BT44+BU44","v":1.9356814814814813},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY44","v":4.374878911659554}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R61*Bilans!F61+S61","v":4.764583333333333},{"v":0.5717380848272847,"d":"57.17%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'B06'!$C$39+'B06'!$C$40)","v":2.72409375},null,2.040489583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC61*Bilans!F61+AD61","v":3.2738750000000003},3.2121037735849063,195.83634589386796,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":22.587133733549102},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ61*Bilans!F61+AK61","v":3.4552916666666667},{"v":0.7883831562699725,"d":"78.84%"},2.72409375,null,0.7311979166666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU61*Bilans!F61+AV61","v":2.0180833333333337},1.7515440251572327,106.78857401179245,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":41.42186348612455},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB61*Bilans!F61+BC61","v":4.764583333333333},{"v":0.5717380848272847,"d":"57.17%"},2.72409375,null,2.040489583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W61<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W61<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W61<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W61<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W61<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM61*Bilans!F61+BN61","v":3.2738750000000003},3.2121037735849063,195.83634589386796,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":22.587133733549102},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F61<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F61<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F61<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F61<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F61*BT61+BU61","v":1.8686833333333333},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY61","v":4.5317320179216685}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R71*Bilans!F71+S71","v":5.497333333333334},{"v":0.36647124363327677,"d":"36.65%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'B06'!$C$39+'B06'!$C$40)","v":2.0146145833333335},null,3.48271875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC71*Bilans!F71+AD71","v":4.100566666666667},3.945828301886793,173.3826549561321,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":13.251841818610432},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ71*Bilans!F71+AK71","v":3.8734083333333333},{"v":0.5201141759303284,"d":"52.01%"},2.0146145833333335,null,1.8587937499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU71*Bilans!F71+AV71","v":2.5182583333333337},2.4707440251572335,108.56634552342769,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":21.16346006206466},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB71*Bilans!F71+BC71","v":5.497333333333334},{"v":0.36647124363327677,"d":"36.65%"},2.0146145833333335,null,3.48271875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W71<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W71<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W71<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W71<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W71<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM71*Bilans!F71+BN71","v":3.6669583333333335},3.5285825471698113,155.04856355955187,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":14.818837819718883},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F71<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F71<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F71<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F71<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F71*BT71+BU71","v":2.330095},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY71","v":3.6343462790243555}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R77*Bilans!F77+S77","v":5.112},{"v":0.4229508998435055,"d":"42.30%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'B06'!$C$39+'B06'!$C$40)","v":2.162125},null,2.949875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC77*Bilans!F77+AD77","v":3.8212},3.8212,181.43439719999998,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":14.7865565790851},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ77*Bilans!F77+AK77","v":3.5530999999999997},{"v":0.608517913934311,"d":"60.85%"},2.162125,null,1.3909749999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU77*Bilans!F77+AV77","v":2.3569},2.0456113207547166,97.12767112075468,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":27.621273614751875},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB77*Bilans!F77+BC77","v":5.112},{"v":0.4229508998435055,"d":"42.30%"},2.162125,null,2.949875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W77<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W77<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W77<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W77<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W77<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM77*Bilans!F77+BN77","v":3.5345000000000004},3.5345000000000004,167.8215945,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":15.985964068467954},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F77<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F77<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F77<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F77<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F77*BT77+BU77","v":2.18126},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY77","v":3.8823304388395954}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R94*Bilans!F94+S94","v":4.908333333333334},{"v":0.4904159592529711,"d":"49.04%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'B06'!$C$39+'B06'!$C$40)","v":2.407125},null,2.501208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC94*Bilans!F94+AD94","v":3.5585000000000004},3.5585000000000004,189.8851185,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":17.844482225656872},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ94*Bilans!F94+AK94","v":3.4581666666666666},{"v":0.6960696901055473,"d":"69.61%"},2.407125,null,1.0510416666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU94*Bilans!F94+AV94","v":2.1963333333333335},1.906251572327044,101.71949015094339,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":33.31123285185454},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB94*Bilans!F94+BC94","v":4.908333333333334},{"v":0.4904159592529711,"d":"49.04%"},2.407125,null,2.501208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W94<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W94<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W94<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W94<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W94<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM94*Bilans!F94+BN94","v":3.5585000000000004},3.5585000000000004,189.8851185,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":17.844482225656872},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F94<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F94<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F94<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F94<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F94*BT94+BU94","v":2.0331333333333332},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY94","v":4.165182850619695}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"R104*Bilans!F104+S104","v":7.36290573089701},{"v":0.15576815620322693,"d":"15.58%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'B06'!$C$39+'B06'!$C$40)","v":1.1469062500000002},null,6.215999480897009,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC104*Bilans!F104+AD104","v":4.96295},4.775668867924528,110.3931676337264,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.7599769290442175},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ104*Bilans!F104+AK104","v":7.36290573089701},{"v":0.15576815620322693,"d":"15.58%"},1.1469062500000002,null,6.215999480897009,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU104*Bilans!F104+AV104","v":4.96295},4.775668867924528,110.3931676337264,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.7599769290442175},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB104*Bilans!F104+BC104","v":7.36290573089701},{"v":0.15576815620322693,"d":"15.58%"},1.1469062500000002,null,6.215999480897009,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W104<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W104<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W104<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W104<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W104<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM104*Bilans!F104+BN104","v":5.7501250000000015},5.533139150943398,127.90266132841984,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":4.971453229277623},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F104<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F104<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F104<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F104<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F104*BT104+BU104","v":2.8300325},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY104","v":2.9923232659071073}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F116<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F116<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F116<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F116<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F116<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F116<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F116<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F116<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F116<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F116<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F116<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F116<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F116<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F116<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F116<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F116*BT116+BU116","v":2.8248875},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY116","v":2.9977732185877337}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F119<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F119<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F119<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F119<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F119<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F119<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F119<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F119<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F119<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F119<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F119<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F119<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F119<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F119<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F119<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F119*BT119+BU119","v":2.8653649999999997},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY119","v":2.955425257523302}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F136<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F136<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F136<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F136<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F136<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F136<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F136<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F136<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F136<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F136<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F136<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F136<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F136<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F136<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F136<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F136*BT136+BU136","v":2.88773},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY136","v":2.9325359687447428}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F142<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F142<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F142<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F142<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F142<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F142<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F142<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F142<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F142<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F142<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F142<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F142<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F142<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F142<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F142<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F142*BT142+BU142","v":2.8675699999999997},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY142","v":2.953152701773019}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F152<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F152<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F152<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F152<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F152<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F152<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F152<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F152<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F152<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F152<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F152<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F152<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F152<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F152<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F152<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F152*BT152+BU152","v":2.9046874999999996},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY152","v":2.9154158900133855}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F169<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F169<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F169<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F169<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F169<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F169<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F169<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F169<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F169<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F169<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F169<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F169<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F169<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F169<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F169<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F169*BT169+BU169","v":2.9254774999999995},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY169","v":2.8946973931685536}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F175<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F175<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F175<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F175<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F175<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F175<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F175<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F175<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F175<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F175<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F175<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F175<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F175<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F175<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F175<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F175*BT175+BU175","v":2.88542},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY175","v":2.9348836886911633}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F185<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F185<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F185<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F185<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F185<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F185<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F185<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F185<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F185<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F185<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F185<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F185<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F185<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F185<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F185<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F185*BT185+BU185","v":2.9466349999999997},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY185","v":2.8739128168311505}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F201<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F201<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F201<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F201<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F201<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F201<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F201<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F201<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F201<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F201<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F201<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F201<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F201<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F201<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F201<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F201*BT201+BU201","v":2.9329324999999997},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY201","v":2.8873395801039594}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F211<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F211<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F211<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F211<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F211<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F211<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F211<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.021600000000000064},{"$f":"IF(Bilans!F211<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F211<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F211<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F211<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F211<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F211<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F211<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F211<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.5159999999999982},{"$f":"Bilans!F211*BT211+BU211","v":2.9858899999999995},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY211","v":2.8361299622635987}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F217<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F217<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F217<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F217<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F217<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F217<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F217<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F217<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F217<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F217<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F217<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F217<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F217<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F217<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F217<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F217*BT217+BU217","v":2.9054225},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY217","v":2.914678361932991}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F234<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F234<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F234<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F234<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F234<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F234<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F234<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.021600000000000064},{"$f":"IF(Bilans!F234<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F234<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F234<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F234<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F234<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F234<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F234<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F234<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.5159999999999982},{"$f":"Bilans!F234*BT234+BU234","v":3.04403},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY234","v":2.781960786530769}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F244<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F244<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F244<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F244<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F244<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F244<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F244<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F244<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F244<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F244<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F244<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F244<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F244<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F244<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F244<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F244*BT244+BU244","v":2.8715599999999997},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY244","v":2.9490493296407725}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"R250*Bilans!F250+S250","v":7.542838870431893},{"v":0.12965388100320596,"d":"12.97%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'B06'!$C$39+'B06'!$C$40)","v":0.9779583333333333},null,6.56488053709856,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC250*Bilans!F250+AD250","v":5.0126},4.823445283018868,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ250*Bilans!F250+AK250","v":7.542838870431893},{"v":0.12965388100320596,"d":"12.97%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":6.56488053709856},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU250*Bilans!F250+AV250","v":5.0126},4.823445283018868,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB250*Bilans!F250+BC250","v":7.542838870431893},{"v":0.12965388100320596,"d":"12.97%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":6.56488053709856},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W250<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W250<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W250<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W250<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W250<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM250*Bilans!F250+BN250","v":5.901833333333335},5.679122641509435,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F250<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F250<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F250<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F250<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F250*BT250+BU250","v":2.84741},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY250","v":2.974061372623983}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'B06'!$C$39+'B06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W260<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W260<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W260<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W260<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W260<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.0822083333333343},2.003634433962265,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F260<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F260<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F260<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F260<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F260*BT260+BU260","v":2.9345074999999996},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY260","v":2.885789895927428}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"R277*Bilans!F277+S277","v":7.866283637873755},{"v":0.08571524339909493,"d":"8.57%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'B06'!$C$39+'B06'!$C$40)","v":0.6742604166666668},null,7.192023221207088,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC277*Bilans!F277+AD277","v":5.10185},4.9093273584905655,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ277*Bilans!F277+AK277","v":7.866283637873755},{"v":0.08571524339909493,"d":"8.57%"},0.6742604166666668,null,7.192023221207088,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU277*Bilans!F277+AV277","v":5.10185},4.9093273584905655,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB277*Bilans!F277+BC277","v":7.866283637873755},{"v":0.08571524339909493,"d":"8.57%"},0.6742604166666668,null,7.192023221207088,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W277<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W277<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W277<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W277<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W277<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM277*Bilans!F277+BN277","v":6.174541666666668},5.941540094339624,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F277<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F277<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F277<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F277<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F277*BT277+BU277","v":2.8786474999999996},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY277","v":2.941788493736471}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"R286*Bilans!F286+S286","v":7.58306561461794},{"v":0.12398514634867362,"d":"12.40%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'B06'!$C$39+'B06'!$C$40)","v":0.9401875},null,6.64287811461794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC286*Bilans!F286+AD286","v":5.0237},4.83412641509434,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ286*Bilans!F286+AK286","v":7.58306561461794},{"v":0.12398514634867362,"d":"12.40%"},0.9401875,null,6.64287811461794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU286*Bilans!F286+AV286","v":5.0237},4.83412641509434,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB286*Bilans!F286+BC286","v":7.58306561461794},{"v":0.12398514634867362,"d":"12.40%"},0.9401875,null,6.64287811461794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W286<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W286<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W286<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W286<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W286<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM286*Bilans!F286+BN286","v":5.935750000000001},5.711759433962266,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F286<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F286<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F286<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F286<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F286*BT286+BU286","v":2.851295},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY286","v":2.970009098680865}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"R292*Bilans!F292+S292","v":7.047491694352159},{"v":0.19163733120570217,"d":"19.16%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'B06'!$C$39+'B06'!$C$40)","v":1.3505624999999999},null,5.696929194352159,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.013333333333333345},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.806666666666667},{"$f":"AC292*Bilans!F292+AD292","v":4.926333333333333},4.7404339622641505,132.7487424622641,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.02977095879288},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ292*Bilans!F292+AK292","v":5.053333333333334},{"v":0.26726170844327174,"d":"26.73%"},1.3505624999999999,null,3.702770833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.02333333333333328},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.816666666666667},{"$f":"AU292*Bilans!F292+AV292","v":3.0260833333333332},2.9118915094339624,81.54315388443393,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":11.444164348855777},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"BB292*Bilans!F292+BC292","v":7.047491694352159},{"v":0.19163733120570217,"d":"19.16%"},1.3505624999999999,null,5.696929194352159,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W292<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W292<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W292<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W292<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W292<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.806666666666667},{"$f":"BM292*Bilans!F292+BN292","v":5.793916666666667},5.575278301886793,156.12730592688675,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":5.977130323471455},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F292<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F292<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F292<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F292<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F292*BT292+BU292","v":2.79945},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY292","v":3.025012803594726}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"R309*Bilans!F309+S309","v":6.701960132890365},{"v":0.22939184499997525,"d":"22.94%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'B06'!$C$39+'B06'!$C$40)","v":1.5373750000000002},null,5.164585132890365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.013333333333333345},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.806666666666667},{"$f":"AC309*Bilans!F309+AD309","v":4.906},4.720867924528302,153.36683626415095,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.189072564207093},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ309*Bilans!F309+AK309","v":4.85},{"v":0.3169845360824743,"d":"31.70%"},1.5373750000000002,null,3.3126249999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.02333333333333328},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.816666666666667},{"$f":"AU309*Bilans!F309+AV309","v":2.9905},2.8776509433962265,93.48624619811322,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":13.434405617789668},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"BB309*Bilans!F309+BC309","v":6.701960132890365},{"v":0.22939184499997525,"d":"22.94%"},1.5373750000000002,null,5.164585132890365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W309<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W309<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W309<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W309<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W309<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.806666666666667},{"$f":"BM309*Bilans!F309+BN309","v":5.626166666666666},5.413858490566038,175.8800207830189,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":7.14084604674586},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F309<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F309<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F309<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F309<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F309*BT309+BU309","v":2.7659000000000002},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY309","v":3.061705807521333}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"R315*Bilans!F315+S315","v":7.268405315614617},{"v":0.16938034500569077,"d":"16.94%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'B06'!$C$39+'B06'!$C$40)","v":1.2311250000000005},null,6.037280315614616,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.013333333333333345},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.806666666666667},{"$f":"AC315*Bilans!F315+AD315","v":4.939333333333334},4.752943396226415,119.47473815094344,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.293580105277367},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ315*Bilans!F315+AK315","v":5.183333333333334},{"v":0.2375160771704181,"d":"23.75%"},1.2311250000000005,null,3.952208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.02333333333333328},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.816666666666667},{"$f":"AU315*Bilans!F315+AV315","v":3.048833333333333},2.933783018867924,73.74650374528304,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":10.196060788279674},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"BB315*Bilans!F315+BC315","v":7.268405315614617},{"v":0.16938034500569077,"d":"16.94%"},1.2311250000000005,null,6.037280315614616,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W315<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W315<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W315<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W315<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W315<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.806666666666667},{"$f":"BM315*Bilans!F315+BN315","v":5.901166666666667},5.678481132075472,142.7399802169812,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":5.26778716073093},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F315<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F315<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F315<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F315<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F315*BT315+BU315","v":2.8209},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY315","v":3.0020107387795583}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R325*Bilans!F325+S325","v":5.910666666666667},{"v":0.31407377904353717,"d":"31.41%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'B06'!$C$39+'B06'!$C$40)","v":1.856385416666667},null,4.05428125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC325*Bilans!F325+AD325","v":4.400233333333333},4.234186792452831,169.97401895613214,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.282087881703243},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ325*Bilans!F325+AK325","v":4.216991666666667},{"v":0.4402155762698132,"d":"44.02%"},1.856385416666667,null,2.36060625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU325*Bilans!F325+AV325","v":2.6913416666666667},2.6913416666666667,108.0392013604167,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":17.749685256114518},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB325*Bilans!F325+BC325","v":5.910666666666667},{"v":0.31407377904353717,"d":"31.41%"},1.856385416666667,null,4.05428125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W325<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W325<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W325<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W325<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W325<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM325*Bilans!F325+BN325","v":3.809041666666667},3.665304245283019,147.1372246444576,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.033152039555008},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F325<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F325<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F325<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F325<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F325*BT325+BU325","v":2.489745},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY325","v":3.401300973803845}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R342*Bilans!F342+S342","v":4.964814814814815},{"v":0.4597519582245431,"d":"45.98%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'B06'!$C$39+'B06'!$C$40)","v":2.2825833333333336},null,2.6822314814814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC342*Bilans!F342+AD342","v":3.6703333333333337},3.6703333333333337,184.88203066666668,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":16.331671964399234},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ342*Bilans!F342+AK342","v":3.4592962962962965},{"v":0.6598403657348423,"d":"65.98%"},2.2825833333333336,null,1.176712962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU342*Bilans!F342+AV342","v":2.2663703703703706},1.967038434661076,99.08366003074772,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":30.47356825558328},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB342*Bilans!F342+BC342","v":4.964814814814815},{"v":0.4597519582245431,"d":"45.98%"},2.2825833333333336,null,2.6822314814814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W342<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W342<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W342<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W342<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W342<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM342*Bilans!F342+BN342","v":3.6703333333333337},3.6703333333333337,184.88203066666668,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":16.331671964399234},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F342<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F342<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F342<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F342<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F342*BT342+BU342","v":2.097748148148148},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY342","v":4.036886935402123}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R352*Bilans!F352+S352","v":4.868287037037037},{"v":0.5125883220008559,"d":"51.26%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'B06'!$C$39+'B06'!$C$40)","v":2.4954270833333334},null,2.3728599537037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC352*Bilans!F352+AD352","v":3.4792083333333337},3.4135628930817616,189.3853226988994,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":19.340934843709835},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ352*Bilans!F352+AK352","v":3.457365740740741},{"v":0.7217712184533557,"d":"72.18%"},2.4954270833333334,null,0.9619386574074076,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU352*Bilans!F352+AV352","v":2.1466759259259263},1.8631526904262754,103.36817705302236,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":35.435366000461705},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB352*Bilans!F352+BC352","v":4.868287037037037},{"v":0.5125883220008559,"d":"51.26%"},2.4954270833333334,null,2.3728599537037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W352<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W352<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W352<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W352<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W352<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM352*Bilans!F352+BN352","v":3.4792083333333337},3.4135628930817616,189.3853226988994,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":19.340934843709835},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F352<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F352<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F352<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F352<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F352*BT352+BU352","v":1.9873203703703701},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY352","v":4.261201273474107}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R358*Bilans!F358+S358","v":4.97662037037037},{"v":0.4534306246802178,"d":"45.34%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'B06'!$C$39+'B06'!$C$40)","v":2.2565520833333337},null,2.7200682870370367,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC358*Bilans!F358+AD358","v":3.693708333333334},3.693708333333334,183.75183188541666,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":16.027044411104463},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ358*Bilans!F358+AK358","v":3.4595324074074076},{"v":0.6522708324690637,"d":"65.23%"},2.2565520833333337,null,1.202980324074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU358*Bilans!F358+AV358","v":2.2810092592592595},1.9797438853948288,98.48681400270789,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":29.902467655907742},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB358*Bilans!F358+BC358","v":4.97662037037037},{"v":0.4534306246802178,"d":"45.34%"},2.2565520833333337,null,2.7200682870370367,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W358<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W358<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W358<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W358<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W358<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM358*Bilans!F358+BN358","v":3.693708333333334},3.693708333333334,183.75183188541666,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":16.027044411104463},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F358<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F358<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F358<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F358<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F358*BT358+BU358","v":2.1112537037037034},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY358","v":4.011063226635183}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R369*Bilans!F369+S369","v":5.022666666666667},{"v":0.437282237191399,"d":"43.73%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'B06'!$C$39+'B06'!$C$40)","v":2.196322916666667},null,2.82634375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC369*Bilans!F369+AD369","v":3.7564333333333337},3.7564333333333337,181.44230375833334,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":15.301504751847938},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ369*Bilans!F369+AK369","v":3.478841666666667},{"v":0.6313374183456658,"d":"63.13%"},2.196322916666667,null,1.28251875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU369*Bilans!F369+AV369","v":2.319491666666667},2.013143710691824,97.2383642279088,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":28.5519022783759},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB369*Bilans!F369+BC369","v":5.022666666666667},{"v":0.437282237191399,"d":"43.73%"},2.196322916666667,null,2.82634375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W369<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W369<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W369<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W369<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W369<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM369*Bilans!F369+BN369","v":3.503791666666667},3.503791666666667,169.23926913541666,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":16.40482310829934},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F369<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F369<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F369<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F369<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F369*BT369+BU369","v":2.1467549999999997},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY369","v":3.944731510127265}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R370*Bilans!F370+S370","v":4.933333333333334},{"v":0.47675675675675677,"d":"47.68%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'B06'!$C$39+'B06'!$C$40)","v":2.3520000000000003},null,2.5813333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC370*Bilans!F370+AD370","v":3.6080000000000005},3.6080000000000005,187.753104,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":17.163309312638578},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ370*Bilans!F370+AK370","v":3.458666666666667},{"v":0.6800308404009253,"d":"68.00%"},2.3520000000000003,null,1.1066666666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU370*Bilans!F370+AV370","v":2.2273333333333336},1.9331572327044027,100.5976360754717,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":32.03320400036437},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB370*Bilans!F370+BC370","v":4.933333333333334},{"v":0.47675675675675677,"d":"47.68%"},2.3520000000000003,null,2.5813333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W370<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W370<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W370<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W370<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W370<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM370*Bilans!F370+BN370","v":3.6080000000000005},3.6080000000000005,187.753104,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":17.163309312638578},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F370<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F370<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F370<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F370<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F370*BT370+BU370","v":2.061733333333333},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY370","v":4.107404171097098}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R371*Bilans!F371+S371","v":5.182666666666667},{"v":0.4119641593774119,"d":"41.20%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'B06'!$C$39+'B06'!$C$40)","v":2.1350729166666667},null,3.0475937500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC371*Bilans!F371+AD371","v":3.872433333333334},3.872433333333334,181.35282975833334,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":14.391411730780817},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ371*Bilans!F371+AK371","v":3.611841666666667},{"v":0.5911313711149205,"d":"59.11%"},2.1350729166666667,null,1.4767687500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU371*Bilans!F371+AV371","v":2.3864916666666667},2.341463522012579,109.6548342970126,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":23.801260184526846},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB371*Bilans!F371+BC371","v":5.182666666666667},{"v":0.4119641593774119,"d":"41.20%"},2.1350729166666667,null,3.0475937500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W371<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W371<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W371<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W371<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W371<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM371*Bilans!F371+BN371","v":3.558791666666667},3.558791666666667,166.6644416354167,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":15.65974851014506},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F371<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F371<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F371<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F371<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F371*BT371+BU371","v":2.208555},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY371","v":3.8343496508003}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.8447749956331876},{"$f":"SUM(AF7:AF372)/229","v":3.6785336508060773},{"$f":"SUM(AG7:AG372)/Z373","v":3.477336007368909},{"$f":"SUM(AH7:AH372)","v":3469.4031994016023},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9359.175519183704},{"$f":"SUM(AS7:AS372)","v":149.37640081629465},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":2.694460702895033},{"$f":"SUM(AX7:AX372)/229","v":2.473858489049403},{"$f":"SUM(AY7:AY372)/AR373","v":2.0744602114770565},{"$f":"SUM(AZ7:AZ372)","v":6248.156701234861},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9418.117532271308},{"$f":"SUM(BK7:BK372)","v":90.4343877286932},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9873503420669585},{"$f":"SUM(BP7:BP372)/229","v":3.8251550234819147},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.3734904698360806},{"$f":"SUM(BR7:BR372)","v":4396.42660924187},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":1276.7227409233965},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":2.530471088367894}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-B04","index":34,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5073.015083869754},null,null,"COP",{"$f":"K13","v":3.316033685170136},{"$f":"L13","v":2.608025786898557},{"$f":"M13","v":3.267655004937482},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9967779790179485},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9867964976693369},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99853543431724},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.267655004937482},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.003222020982051488},{"$f":"1-L3","v":0.013203502330663142},{"$f":"1-M3","v":1.4645656827599884E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9867964976693369},null,null,"COP-Inst",{"$f":"K14","v":3.3192661211286687},{"$f":"L14","v":2.621405954300699},{"$f":"M14","v":3.269121718718912}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.013203502330663142},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.269121718718912},{"$nulls":10},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R7*Bilans!F7+S7","v":4.6075},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.4690405136552723,"d":"46.90%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'B04'!$C$39+'B04'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":2.446395833333333},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC7*Bilans!F7+AD7","v":3.9303},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.9303},{"$f":"AF7*Z7","v":186.51828195000002},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":14.368683052184313},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ7*Bilans!F7+AK7","v":4.446516666666667},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.48602182982184566,"d":"48.60%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":2.2854124999999996},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU7*Bilans!F7+AV7","v":2.9614333333333334},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.9614333333333334},{"$f":"AX7*AR7","v":140.53926098333335},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":19.069561473610754},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB7*Bilans!F7+BC7","v":4.6075},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.4690405136552723,"d":"46.90%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":2.446395833333333},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W7<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W7<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W7<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W7<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W7<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM7*Bilans!F7+BN7","v":3.5927962962962963},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.5927962962962963},{"$f":"BP7*BJ7","v":170.5015374351852},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":15.718462819118503},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F7<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F7<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F7<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F7<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F7*BT7+BU7","v":2.54434},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY7","v":3.3283177928355703}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R8*Bilans!F8+S8","v":4.3462962962962965},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.5853067746058799,"d":"58.53%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'B04'!$C$39+'B04'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":1.8023796296296295},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC8*Bilans!F8+AD8","v":3.5387407407407405},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.4719720475192175},{"$f":"AF8*Z8","v":196.66638465967858},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":19.414430495822394},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ8*Bilans!F8+AK8","v":4.416925925925925},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.5759473238468183,"d":"57.59%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":1.8730092592592582},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU8*Bilans!F8+AV8","v":2.7140740740740736},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.6628651292802235},{"$f":"AX8*AR8","v":150.835332382949},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":25.31347129030904},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB8*Bilans!F8+BC8","v":4.3462962962962965},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.5853067746058799,"d":"58.53%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":1.8023796296296295},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W8<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W8<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W8<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W8<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W8<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM8*Bilans!F8+BN8","v":3.5387407407407405},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.4719720475192175},{"$f":"BP8*BJ8","v":196.66638465967858},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":19.414430495822394},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F8<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F8<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F8<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F8<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F8*BT8+BU8","v":2.3189629629629627},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY8","v":3.651792731611}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9480.01127030983},null,{"$f":"F9/F11","v":2710.802308613304},{"$nulls":9},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R9*Bilans!F9+S9","v":4.302314814814816},{"v":0.6138313784569029,"d":"61.38%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'B04'!$C$39+'B04'!$C$40)","v":2.6408958333333334},null,1.6614189814814821,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC9*Bilans!F9+AD9","v":3.4525370370370365},2.9965415793151635,176.7105517445842,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":23.419025947919003},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ9*Bilans!F9+AK9","v":4.416046296296296},{"v":0.5980226782378238,"d":"59.80%"},2.6408958333333334,null,1.7751504629629622,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU9*Bilans!F9+AV9","v":2.6437037037037037},2.5938225017470304,152.96160366177503,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":27.05508374329159},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB9*Bilans!F9+BC9","v":4.302314814814816},{"v":0.6138313784569029,"d":"61.38%"},2.6408958333333334,null,1.6614189814814821,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W9<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W9<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W9<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W9<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W9<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM9*Bilans!F9+BN9","v":3.4525370370370365},2.9965415793151635,176.7105517445842,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":23.419025947919003},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F9<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F9<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F9<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F9<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F9*BT9+BU9","v":2.259148148148148},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY9","v":3.7484801959379626}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":28.54064969017179},{"$nulls":11},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R10*Bilans!F10+S10","v":4.021064814814816},{"v":0.8109921708594783,"d":"81.10%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'B04'!$C$39+'B04'!$C$40)","v":3.2610520833333334},null,0.7600127314814822,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC10*Bilans!F10+AD10","v":2.9012870370370365},2.134909329140461,157.67426223100102,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":41.166969622726135},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ10*Bilans!F10+AK10","v":4.410421296296296},{"v":0.7393969564929864,"d":"73.94%"},3.2610520833333334,null,1.149369212962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU10*Bilans!F10+AV10","v":2.1937037037037035},1.9039692522711387,140.61812511879802,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":46.160276693105},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB10*Bilans!F10+BC10","v":4.021064814814816},{"v":0.8109921708594783,"d":"81.10%"},3.2610520833333334,null,0.7600127314814822,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W10<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W10<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W10<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W10<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W10<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM10*Bilans!F10+BN10","v":2.9012870370370365},2.134909329140461,157.67426223100102,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":41.166969622726135},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F10<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F10<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F10<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F10<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F10*BT10+BU10","v":1.876648148148148},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY10","v":4.5124985743223816}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.4971237999126825},{"$nulls":11},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R11*Bilans!F11+S11","v":4.059259259259259},{"v":0.7826140510948906,"d":"78.26%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'B04'!$C$39+'B04'!$C$40)","v":3.1768333333333336},null,0.8824259259259257,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC11*Bilans!F11+AD11","v":2.9761481481481478},2.583071977638015,185.55239244164918,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":33.0933325668168},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ11*Bilans!F11+AK11","v":4.411185185185185},{"v":0.7201768232271499,"d":"72.02%"},3.1768333333333336,null,1.2343518518518515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU11*Bilans!F11+AV11","v":2.2548148148148144},1.9570090845562538,140.57979058001393,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":43.68015492344171},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB11*Bilans!F11+BC11","v":4.059259259259259},{"v":0.7826140510948906,"d":"78.26%"},3.1768333333333336,null,0.8824259259259257,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W11<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W11<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W11<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W11<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W11<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM11*Bilans!F11+BN11","v":2.9761481481481478},2.583071977638015,185.55239244164918,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":33.0933325668168},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F11<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F11<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F11<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F11<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F11*BT11+BU11","v":1.9285925925925924},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY11","v":4.3909595658247795}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R12*Bilans!F12+S12","v":4.006712962962963},{"v":0.821795308798891,"d":"82.18%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'B04'!$C$39+'B04'!$C$40)","v":3.2926979166666674},null,0.7140150462962955,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC12*Bilans!F12+AD12","v":2.873157407407407},2.1142101677148846,157.7512631115042,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":41.99750519408823},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ12*Bilans!F12+AK12","v":4.410134259259259},{"v":0.7466207881888204,"d":"74.66%"},3.2926979166666674,null,1.1174363425925913,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU12*Bilans!F12+AV12","v":2.17074074074074},1.884039133473095,140.5771089343116,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":47.12829522618192},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB12*Bilans!F12+BC12","v":4.006712962962963},{"v":0.821795308798891,"d":"82.18%"},3.2926979166666674,null,0.7140150462962955,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W12<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W12<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W12<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W12<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W12<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM12*Bilans!F12+BN12","v":2.873157407407407},2.1142101677148846,157.7512631115042,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":41.99750519408823},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F12<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F12<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F12<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F12<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F12*BT12+BU12","v":1.8571296296296294},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY12","v":4.559925143573375}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9359.175519183704},null,{"$f":"F13/F15","v":3605.5725259957267},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.316033685170136},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.608025786898557},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.267655004937482},{"$nulls":4},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R13*Bilans!F13+S13","v":4.025462962962964},{"v":0.8076969522714204,"d":"80.77%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'B04'!$C$39+'B04'!$C$40)","v":3.251354166666667},null,0.7741087962962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC13*Bilans!F13+AD13","v":2.909907407407407},2.1412526205450733,157.64437105607965,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":40.915665045490044},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ13*Bilans!F13+AK13","v":4.410509259259259},{"v":0.7371833898411834,"d":"73.72%"},3.251354166666667,null,1.1591550925925915,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU13*Bilans!F13+AV13","v":2.2007407407407404},1.910076869322152,140.62463431167012,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":45.867669729486494},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB13*Bilans!F13+BC13","v":4.025462962962964},{"v":0.8076969522714204,"d":"80.77%"},3.251354166666667,null,0.7741087962962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W13<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W13<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W13<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W13<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W13<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM13*Bilans!F13+BN13","v":2.909907407407407},2.1412526205450733,157.64437105607965,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":40.915665045490044},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F13<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F13<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F13<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F13<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F13*BT13+BU13","v":1.8826296296296294},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY13","v":4.498161486329758}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":149.37640081629465},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.3192661211286687},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.621405954300699},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.269121718718912},{"$nulls":4},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R14*Bilans!F14+S14","v":4.1856481481481485},{"v":0.6924007300077425,"d":"69.24%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'B04'!$C$39+'B04'!$C$40)","v":2.8981458333333334},null,1.287502314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC14*Bilans!F14+AD14","v":3.22387037037037},2.7980761705101322,182.2820711659678,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":27.70587370602793},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ14*Bilans!F14+AK14","v":4.413712962962963},{"v":0.656623087557507,"d":"65.66%"},2.8981458333333334,null,1.5155671296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU14*Bilans!F14+AV14","v":2.457037037037037},2.132522711390636,138.92425829489866,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":36.35278751589309},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB14*Bilans!F14+BC14","v":4.1856481481481485},{"v":0.6924007300077425,"d":"69.24%"},2.8981458333333334,null,1.287502314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W14<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W14<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W14<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W14<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W14<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM14*Bilans!F14+BN14","v":3.22387037037037},2.7980761705101322,182.2820711659678,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":27.70587370602793},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F14<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F14<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F14<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F14<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F14*BT14+BU14","v":2.1004814814814816},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY14","v":4.03163377905644}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.595752949553842},{"$nulls":4},{"$f":"F11","v":3.4971237999126825},{"$f":"F15","v":2.595752949553842},{"$f":"F28","v":3.435167238365242},{"$nulls":4},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R15*Bilans!F15+S15","v":4.055324074074075},{"v":0.7855131571436725,"d":"78.55%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'B04'!$C$39+'B04'!$C$40)","v":3.185510416666667},null,0.8698136574074078,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC15*Bilans!F15+AD15","v":2.968435185185185},2.5763777078965755,185.60804692671206,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":33.27550818237459},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ15*Bilans!F15+AK15","v":4.4111064814814815},{"v":0.722156771785025,"d":"72.22%"},3.185510416666667,null,1.2255960648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU15*Bilans!F15+AV15","v":2.2485185185185186},1.9515443745632424,140.59364771837875,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":43.92945331780453},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB15*Bilans!F15+BC15","v":4.055324074074075},{"v":0.7855131571436725,"d":"78.55%"},3.185510416666667,null,0.8698136574074078,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W15<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W15<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W15<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W15<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W15<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM15*Bilans!F15+BN15","v":2.968435185185185},2.5763777078965755,185.60804692671206,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":33.27550818237459},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F15<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F15<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F15<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F15<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F15*BT15+BU15","v":1.9232407407407406},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY15","v":4.403178402804447}]
[null,10,{"$nulls":8},{"$f":"F19","v":2.652426510285702},{"$f":"F19","v":2.652426510285702},{"$f":"F19","v":2.652426510285702},{"$nulls":4},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R16*Bilans!F16+S16","v":4.365740740740741},{"v":0.5728791092258749,"d":"57.29%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'B04'!$C$39+'B04'!$C$40)","v":2.501041666666667},null,1.8646990740740743,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC16*Bilans!F16+AD16","v":3.5768518518518513},3.509364081062194,195.17328336827396,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":18.858644606622995},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ16*Bilans!F16+AK16","v":4.417314814814814},{"v":0.5661904961536045,"d":"56.62%"},2.501041666666667,null,1.916273148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU16*Bilans!F16+AV16","v":2.7451851851851847},2.6933892382948987,149.79284248777083,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":24.571959024347212},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB16*Bilans!F16+BC16","v":4.365740740740741},{"v":0.5728791092258749,"d":"57.29%"},2.501041666666667,null,1.8646990740740743,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W16<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W16<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W16<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W16<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W16<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM16*Bilans!F16+BN16","v":3.5768518518518513},3.509364081062194,195.17328336827396,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":18.858644606622995},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F16<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F16<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F16<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F16<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F16*BT16+BU16","v":2.345407407407407},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY16","v":3.610618806045352}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":975.3245694665461},{"$nulls":9},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R17*Bilans!F17+S17","v":4.335648148148149},{"v":0.5921596369460758,"d":"59.22%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'B04'!$C$39+'B04'!$C$40)","v":2.5673958333333333},null,1.7682523148148155,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC17*Bilans!F17+AD17","v":3.5178703703703698},3.451495457721873,197.45142639762403,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":19.723892392120817},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ17*Bilans!F17+AK17","v":4.416712962962962},{"v":0.5812910766134528,"d":"58.13%"},2.5673958333333333,null,1.849317129629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU17*Bilans!F17+AV17","v":2.697037037037037},2.6461495457721873,151.3796001397624,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":25.726786722529734},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB17*Bilans!F17+BC17","v":4.335648148148149},{"v":0.5921596369460758,"d":"59.22%"},2.5673958333333333,null,1.7682523148148155,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W17<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W17<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W17<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W17<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W17<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM17*Bilans!F17+BN17","v":3.5178703703703698},3.451495457721873,197.45142639762403,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":19.723892392120817},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F17<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F17<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F17<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F17<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F17*BT17+BU17","v":2.3044814814814814},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY17","v":3.6747407870594806}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4695.683638304668},{"$nulls":5},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R18*Bilans!F18+S18","v":4.325694444444445},{"v":0.5985960828383368,"d":"59.86%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'B04'!$C$39+'B04'!$C$40)","v":2.5893437500000003},null,1.736350694444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC18*Bilans!F18+AD18","v":3.4983611111111106},3.4323542976939203,198.16440111163521,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":20.016510983775675},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ18*Bilans!F18+AK18","v":4.416513888888889},{"v":0.5862867897946156,"d":"58.63%"},2.5893437500000003,null,1.8271701388888886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU18*Bilans!F18+AV18","v":2.681111111111111},2.6305241090146754,151.87133654088052,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":26.117896910564568},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB18*Bilans!F18+BC18","v":4.325694444444445},{"v":0.5985960828383368,"d":"59.86%"},2.5893437500000003,null,1.736350694444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W18<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W18<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W18<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W18<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W18<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM18*Bilans!F18+BN18","v":3.4983611111111106},3.4323542976939203,198.16440111163521,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":20.016510983775675},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F18<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F18<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F18<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F18<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F18*BT18+BU18","v":2.2909444444444444},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY18","v":3.696454583854757}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.652426510285702},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5073.015083869754},{"$nulls":5},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R19*Bilans!F19+S19","v":4.299305555555556},{"v":0.6158043934743983,"d":"61.58%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'B04'!$C$39+'B04'!$C$40)","v":2.64753125},null,1.6517743055555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC19*Bilans!F19+AD19","v":3.4466388888888884},2.9914224318658276,176.8850519630503,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":23.522452646753457},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ19*Bilans!F19+AK19","v":4.415986111111111},{"v":0.5995334186714306,"d":"59.95%"},2.64753125,null,1.7684548611111106,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU19*Bilans!F19+AV19","v":2.638888888888889},2.5890985324947593,153.0953380503145,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":27.17764179959514},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB19*Bilans!F19+BC19","v":4.299305555555556},{"v":0.6158043934743983,"d":"61.58%"},2.64753125,null,1.6517743055555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W19<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W19<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W19<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W19<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W19<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM19*Bilans!F19+BN19","v":3.4466388888888884},2.9914224318658276,176.8850519630503,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":23.522452646753457},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F19<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F19<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F19<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F19<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F19*BT19+BU19","v":2.2550555555555554},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY19","v":3.7552831335620853}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":5976.805499814407},{"$nulls":5},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R20*Bilans!F20+S20","v":4.128935185185186},{"v":0.7321979592980882,"d":"73.22%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'B04'!$C$39+'B04'!$C$40)","v":3.0231979166666667},null,1.105737268518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC20*Bilans!F20+AD20","v":3.1127129629629624},2.7015999301187974,184.10525503782316,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":30.017261843960004},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ20*Bilans!F20+AK20","v":4.412578703703703},{"v":0.6851317834011985,"d":"68.51%"},3.0231979166666667,null,1.3893807870370365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU20*Bilans!F20+AV20","v":2.366296296296296},2.0537665967854646,139.95751882948986,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":39.48580750457648},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB20*Bilans!F20+BC20","v":4.128935185185186},{"v":0.7321979592980882,"d":"73.22%"},3.0231979166666667,null,1.105737268518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W20<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W20<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W20<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W20<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W20<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM20*Bilans!F20+BN20","v":3.1127129629629624},2.7015999301187974,184.10525503782316,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":30.017261843960004},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F20<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F20<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F20<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F20<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F20*BT20+BU20","v":2.0233518518518516},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY20","v":4.185318576832135}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.875},{"$f":"R21*Bilans!F21+S21","v":3.9187499999999997},{"v":0.8643381180223286,"d":"86.43%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'B04'!$C$39+'B04'!$C$40)","v":3.387125},null,0.5316249999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3412499999999996},{"$f":"AC21*Bilans!F21+AD21","v":2.8153124999999997},2.0716450471698113,159.2701428714623,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":44.162193772039934},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ21*Bilans!F21+AK21","v":3.073375},{"v":1,"d":"100.00%"},3.387125,null,-0.3137500000000002,0.09263018046278192,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":69.75949909584088},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":7.121500904159138},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.1577499999999996},{"$f":"AU21*Bilans!F21+AV21","v":1.8192374999999998},1.3386841981132076,93.38593910789479,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":70.48607768917186},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.14375000000000004},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.416250000000001},{"$f":"BB21*Bilans!F21+BC21","v":4.3165625},{"v":0.784681097516832,"d":"78.47%"},3.387125,null,0.9294374999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W21<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W21<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W21<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W21<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W21<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.5187500000000003},{"$f":"BM21*Bilans!F21+BN21","v":1.68575},1.4631037735849055,112.48488121698114,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":62.530349283314756},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F21<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F21<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F21<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F21<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.1577499999999996},{"$f":"Bilans!F21*BT21+BU21","v":1.8192374999999998},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY21","v":5.215706339082452}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R22*Bilans!F22+S22","v":4.420601851851853},{"v":0.5384047232549615,"d":"53.84%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'B04'!$C$39+'B04'!$C$40)","v":2.3800729166666668},null,2.040528935185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC22*Bilans!F22+AD22","v":3.684379629629629},3.614863032844165,190.5457564715234,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":17.352519841020523},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ22*Bilans!F22+AK22","v":4.4184120370370366},{"v":0.5386715627053041,"d":"53.87%"},2.3800729166666668,null,2.03833912037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU22*Bilans!F22+AV22","v":2.8329629629629625},2.779510831586303,146.5128800768693,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":22.567633767485944},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB22*Bilans!F22+BC22","v":4.420601851851853},{"v":0.5384047232549615,"d":"53.84%"},2.3800729166666668,null,2.040528935185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W22<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W22<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W22<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W22<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W22<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM22*Bilans!F22+BN22","v":3.684379629629629},3.614863032844165,190.5457564715234,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":17.352519841020523},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F22<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F22<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F22<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F22<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F22*BT22+BU22","v":2.4200185185185186},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY22","v":3.4993005335378196}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R23*Bilans!F23+S23","v":4.248842592592593},{"v":0.6493067284118769,"d":"64.93%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'B04'!$C$39+'B04'!$C$40)","v":2.7588020833333333},null,1.4900405092592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC23*Bilans!F23+AD23","v":3.347731481481481},2.9055782669461907,179.56836887010826,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":25.31113628451502},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ23*Bilans!F23+AK23","v":4.4149768518518515},{"v":0.6248735103053056,"d":"62.49%"},2.7588020833333333,null,1.6561747685185182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU23*Bilans!F23+AV23","v":2.558148148148148},2.220279524807826,137.21604998252965,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":33.12352642010941},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB23*Bilans!F23+BC23","v":4.248842592592593},{"v":0.6493067284118769,"d":"64.93%"},2.7588020833333333,null,1.4900405092592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W23<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W23<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W23<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W23<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W23<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM23*Bilans!F23+BN23","v":3.347731481481481},2.9055782669461907,179.56836887010826,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":25.31113628451502},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F23<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F23<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F23<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F23<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F23*BT23+BU23","v":2.186425925925926},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY23","v":3.8731575548057946}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.875},{"$f":"R24*Bilans!F24+S24","v":3.9796875000000003},{"v":0.8360973694542599,"d":"83.61%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'B04'!$C$39+'B04'!$C$40)","v":3.32740625},null,0.6522812500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3412499999999996},{"$f":"AC24*Bilans!F24+AD24","v":2.848828125},2.096307488207547,158.16168329341093,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":42.8290329567868},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ24*Bilans!F24+AK24","v":3.12334375},{"v":1,"d":"100.00%"},3.32740625,null,-0.20406250000000004,0.06132779849169305,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":70.82070559134836},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":4.627044408651633},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.1577499999999996},{"$f":"AU24*Bilans!F24+AV24","v":1.840809375},1.3545578419811322,95.93074213339793,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":67.72326730128208},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.14375000000000004},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.416250000000001},{"$f":"BB24*Bilans!F24+BC24","v":4.386640625},{"v":0.758531763700155,"d":"75.85%"},3.32740625,null,1.059234375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W24<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W24<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W24<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W24<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W24<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.5187500000000003},{"$f":"BM24*Bilans!F24+BN24","v":1.738833333333334},1.5091761006289313,113.86394114622642,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":59.491283000429206},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F24<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F24<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F24<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F24<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.1577499999999996},{"$f":"Bilans!F24*BT24+BU24","v":1.840809375},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY24","v":5.16917894906646}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R25*Bilans!F25+S25","v":4.096064814814815},{"v":0.7557685786945465,"d":"75.58%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'B04'!$C$39+'B04'!$C$40)","v":3.0956770833333334},null,1.0003877314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC25*Bilans!F25+AD25","v":3.0482870370370367},2.645683088749126,184.89686976109357,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":31.43408893289637},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ25*Bilans!F25+AK25","v":4.411921296296296},{"v":0.7016619008893202,"d":"70.17%"},3.0956770833333334,null,1.316244212962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU25*Bilans!F25+AV25","v":2.3137037037037036},2.0081201956673653,140.3399900244584,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":41.414173155288445},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB25*Bilans!F25+BC25","v":4.096064814814815},{"v":0.7557685786945465,"d":"75.58%"},3.0956770833333334,null,1.0003877314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W25<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W25<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W25<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W25<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W25<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM25*Bilans!F25+BN25","v":3.0482870370370367},2.645683088749126,184.89686976109357,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":31.43408893289637},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F25<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F25<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F25<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F25<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F25*BT25+BU25","v":1.9786481481481482},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY25","v":4.279877703849952}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9501.287013232497},null,{"$f":"F26/F28","v":2765.8877585692317},{"$nulls":9},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.875},{"$f":"R26*Bilans!F26+S26","v":3.9520833333333334},{"v":0.8487822878228782,"d":"84.88%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'B04'!$C$39+'B04'!$C$40)","v":3.3544583333333335},null,0.5976249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3412499999999996},{"$f":"AC26*Bilans!F26+AD26","v":2.833645833333333},2.085135613207547,158.67256475825474,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":43.4290361866197},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ26*Bilans!F26+AK26","v":3.1007083333333334},{"v":1,"d":"100.00%"},3.3544583333333335,null,-0.25375000000000014,0.07564559603512742,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":70.34059707851492},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":5.756402921485092},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.1577499999999996},{"$f":"AU26*Bilans!F26+AV26","v":1.8310374999999999},1.3473672169811322,94.7746145264698,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":68.97521014856697},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.14375000000000004},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.416250000000001},{"$f":"BB26*Bilans!F26+BC26","v":4.354895833333334},{"v":0.7702729208027363,"d":"77.03%"},3.3544583333333335,null,1.0004375000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W26<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W26<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W26<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W26<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W26<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.5187500000000003},{"$f":"BM26*Bilans!F26+BN26","v":1.7147870370370373},1.4883057302585605,113.25560115548569,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":60.84464244068185},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F26<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F26<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F26<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F26<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.1577499999999996},{"$f":"Bilans!F26*BT26+BU26","v":1.8310374999999999},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY26","v":5.190119632899699}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":7.264906767504254},{"$nulls":11},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R27*Bilans!F27+S27","v":4.113657407407408},{"v":0.743106465590006,"d":"74.31%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'B04'!$C$39+'B04'!$C$40)","v":3.056885416666667},null,1.0567719907407414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC27*Bilans!F27+AD27","v":3.082768518518518},2.6756104122990907,184.4973848826869,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":30.66842135267762},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ27*Bilans!F27+AK27","v":4.412273148148148},{"v":0.6928141830814931,"d":"69.28%"},3.056885416666667,null,1.355387731481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU27*Bilans!F27+AV27","v":2.341851851851852},2.0325506638714184,140.15503916491963,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":40.37131716249855},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB27*Bilans!F27+BC27","v":4.113657407407408},{"v":0.743106465590006,"d":"74.31%"},3.056885416666667,null,1.0567719907407414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W27<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W27<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W27<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W27<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W27<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM27*Bilans!F27+BN27","v":3.082768518518518},2.6756104122990907,184.4973848826869,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":30.66842135267762},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F27<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F27<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F27<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F27<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F27*BT27+BU27","v":2.002574074074074},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY27","v":4.2287434970108455}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.435167238365242},{"$nulls":11},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R28*Bilans!F28+S28","v":4.323842592592593},{"v":0.5997968306654532,"d":"59.98%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'B04'!$C$39+'B04'!$C$40)","v":2.5934270833333333},null,1.7304155092592595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC28*Bilans!F28+AD28","v":3.494731481481481},3.4287931516422083,198.2948227440601,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":20.071312107888087},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ28*Bilans!F28+AK28","v":4.416476851851852},{"v":0.5872162744939772,"d":"58.72%"},2.5934270833333333,null,1.8230497685185183,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU28*Bilans!F28+AV28","v":2.6781481481481477},2.6276170510132775,151.96100619846263,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":26.191174803596695},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB28*Bilans!F28+BC28","v":4.323842592592593},{"v":0.5997968306654532,"d":"59.98%"},2.5934270833333333,null,1.7304155092592595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W28<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W28<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W28<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W28<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W28<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM28*Bilans!F28+BN28","v":3.494731481481481},3.4287931516422083,198.2948227440601,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":20.071312107888087},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F28<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F28<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F28<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F28<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F28*BT28+BU28","v":2.288425925925926},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY28","v":3.7005227030002494}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R29*Bilans!F29+S29","v":5.856249999999999},{"v":0.28195482034863045,"d":"28.20%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'B04'!$C$39+'B04'!$C$40)","v":1.6511979166666668},null,4.2050520833333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC29*Bilans!F29+AD29","v":4.9792499999999995},4.791353773584905,168.7454907134434,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":8.747071178725042},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ29*Bilans!F29+AK29","v":4.754541666666667},{"v":0.3472885574319291,"d":"34.73%"},1.6511979166666668,null,3.1033437500000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU29*Bilans!F29+AV29","v":2.978083333333333},2.8657028301886793,100.92647155070755,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":14.624793631250524},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB29*Bilans!F29+BC29","v":5.856249999999999},{"v":0.28195482034863045,"d":"28.20%"},1.6511979166666668,null,4.2050520833333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W29<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W29<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W29<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W29<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W29<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM29*Bilans!F29+BN29","v":4.046046296296296},3.8933653039832286,137.11945929965933,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":10.76454666535461},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F29<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F29<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F29<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F29<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F29*BT29+BU29","v":2.73415},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY29","v":3.097259511374012}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R30*Bilans!F30+S30","v":5.0962499999999995},{"v":0.3848969830757911,"d":"38.49%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'B04'!$C$39+'B04'!$C$40)","v":1.9615312500000002},null,3.1347187499999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC30*Bilans!F30+AD30","v":4.34085},4.1770443396226415,178.22090657759432,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":12.155349182763741},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ30*Bilans!F30+AK30","v":4.567075},{"v":0.42949398685154067,"d":"42.95%"},1.9615312500000002,null,2.60554375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU30*Bilans!F30+AV30","v":2.96795},2.96795,126.63278066249998,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":17.107239845684727},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB30*Bilans!F30+BC30","v":5.0962499999999995},{"v":0.3848969830757911,"d":"38.49%"},1.9615312500000002,null,3.1347187499999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W30<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W30<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W30<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W30<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W30<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM30*Bilans!F30+BN30","v":3.7701944444444444},3.6279229559748427,154.7916817818396,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":13.99517936740663},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F30<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F30<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F30<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F30<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F30*BT30+BU30","v":2.61863},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY30","v":3.2338940946308776}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R31*Bilans!F31+S31","v":4.7775},{"v":0.4378205128205128,"d":"43.78%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'B04'!$C$39+'B04'!$C$40)","v":2.0916875},null,2.6858125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC31*Bilans!F31+AD31","v":4.0731},4.0731,186.50928555,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":13.378187375708915},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ31*Bilans!F31+AK31","v":4.48845},{"v":0.4660155510254096,"d":"46.60%"},2.0916875,null,2.3967625000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU31*Bilans!F31+AV31","v":2.9637},2.9637,135.70930484999997,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":18.386036036036035},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB31*Bilans!F31+BC31","v":4.7775},{"v":0.4378205128205128,"d":"43.78%"},2.0916875,null,2.6858125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W31<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W31<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W31<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W31<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W31<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM31*Bilans!F31+BN31","v":3.6545},3.6545,167.34138224999998,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":14.910574634012859},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F31<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F31<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F31<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F31<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F31*BT31+BU31","v":2.57018},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY31","v":3.294855649418817}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R37*Bilans!F37+S37","v":4.366898148148149},{"v":0.5721428571428571,"d":"57.21%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'B04'!$C$39+'B04'!$C$40)","v":2.4984895833333334},null,1.8684085648148154,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC37*Bilans!F37+AD37","v":3.57912037037037},3.5115897973445143,195.0819817042278,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":18.8259353498498},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ37*Bilans!F37+AK37","v":4.4173379629629625},{"v":0.5656097867724508,"d":"56.56%"},2.4984895833333334,null,1.9188483796296292,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU37*Bilans!F37+AV37","v":2.7470370370370367},2.695206149545772,149.72880863032842,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":24.528351017283576},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB37*Bilans!F37+BC37","v":4.366898148148149},{"v":0.5721428571428571,"d":"57.21%"},2.4984895833333334,null,1.8684085648148154,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W37<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W37<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W37<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W37<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W37<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM37*Bilans!F37+BN37","v":3.57912037037037},3.5115897973445143,195.0819817042278,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":18.8259353498498},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F37<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F37<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F37<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F37<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F37*BT37+BU37","v":2.3469814814814813},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY37","v":3.6081972354028884}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R44*Bilans!F44+S44","v":4.323148148148149},{"v":0.600247376311844,"d":"60.02%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'B04'!$C$39+'B04'!$C$40)","v":2.5949583333333335},null,1.7281898148148152,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC44*Bilans!F44+AD44","v":3.49337037037037},3.031981830887491,175.4577565716282,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":22.712573439083837},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ44*Bilans!F44+AK44","v":4.416462962962963},{"v":0.5875648352754216,"d":"58.76%"},2.5949583333333335,null,1.8215046296296293,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU44*Bilans!F44+AV44","v":2.677037037037037},2.6265269042627533,151.99448542278128,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":26.218695832978586},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB44*Bilans!F44+BC44","v":4.323148148148149},{"v":0.600247376311844,"d":"60.02%"},2.5949583333333335,null,1.7281898148148152,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W44<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W44<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W44<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W44<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W44<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM44*Bilans!F44+BN44","v":3.49337037037037},3.031981830887491,175.4577565716282,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":22.712573439083837},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F44<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F44<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F44<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F44<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F44*BT44+BU44","v":2.2874814814814814},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY44","v":3.7020505571650513}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R61*Bilans!F61+S61","v":4.264583333333333},{"v":0.638771372740596,"d":"63.88%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'B04'!$C$39+'B04'!$C$40)","v":2.72409375},null,1.5404895833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC61*Bilans!F61+AD61","v":3.378583333333333},2.932355345911949,178.7805738183962,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":24.741959599523426},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ61*Bilans!F61+AK61","v":4.415291666666667},{"v":0.616968018345334,"d":"61.70%"},2.72409375,null,1.6911979166666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU61*Bilans!F61+AV61","v":2.583333333333333},2.2421383647798736,136.69925235849053,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":32.35849251753156},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB61*Bilans!F61+BC61","v":4.264583333333333},{"v":0.638771372740596,"d":"63.88%"},2.72409375,null,1.5404895833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W61<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W61<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W61<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W61<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W61<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM61*Bilans!F61+BN61","v":3.378583333333333},2.932355345911949,178.7805738183962,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":24.741959599523426},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F61<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F61<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F61<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F61<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F61*BT61+BU61","v":2.2078333333333333},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY61","v":3.835602971098327}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R71*Bilans!F71+S71","v":4.96625},{"v":0.40566112928937,"d":"40.57%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'B04'!$C$39+'B04'!$C$40)","v":2.0146145833333335},null,2.951635416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC71*Bilans!F71+AD71","v":4.23165},4.23165,185.94187473749997,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":12.356762137700422},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ71*Bilans!F71+AK71","v":4.535008333333334},{"v":0.44423613701555126,"d":"44.42%"},2.0146145833333335,null,2.52039375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU71*Bilans!F71+AV71","v":2.9662166666666665},2.9662166666666665,130.33778499583332,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":17.62834559174706},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB71*Bilans!F71+BC71","v":4.96625},{"v":0.40566112928937,"d":"40.57%"},2.0146145833333335,null,2.951635416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W71<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W71<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W71<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W71<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W71<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM71*Bilans!F71+BN71","v":3.723009259259259},3.723009259259259,163.59181910879627,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":14.044953654078114},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F71<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F71<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F71<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F71<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F71*BT71+BU71","v":2.59887},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY71","v":3.258482376195522}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R77*Bilans!F77+S77","v":4.6049999999999995},{"v":0.46951682953311624,"d":"46.95%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'B04'!$C$39+'B04'!$C$40)","v":2.162125},null,2.4428749999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC77*Bilans!F77+AD77","v":3.9281999999999995},3.9281999999999995,186.51486419999995,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":14.38378646708416},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ77*Bilans!F77+AK77","v":4.4459},{"v":0.48631885557479926,"d":"48.63%"},2.162125,null,2.283775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU77*Bilans!F77+AV77","v":2.9614},2.9614,140.61023339999997,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":19.07962112514351},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB77*Bilans!F77+BC77","v":4.6049999999999995},{"v":0.46951682953311624,"d":"46.95%"},2.162125,null,2.4428749999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W77<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W77<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W77<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W77<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W77<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM77*Bilans!F77+BN77","v":3.5918888888888887},3.5918888888888887,170.54647633333332,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":15.730550623317969},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F77<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F77<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F77<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F77<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F77*BT77+BU77","v":2.5439599999999998},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY77","v":3.3288149550398813}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R94*Bilans!F94+S94","v":4.408333333333334},{"v":0.546039697542533,"d":"54.60%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'B04'!$C$39+'B04'!$C$40)","v":2.407125},null,2.001208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC94*Bilans!F94+AD94","v":3.660333333333333},3.5912704402515723,191.63378196226412,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":17.681650840963062},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ94*Bilans!F94+AK94","v":4.418166666666666},{"v":0.5448243992606285,"d":"54.48%"},2.407125,null,2.011041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU94*Bilans!F94+AV94","v":2.813333333333333},2.760251572327044,147.2897841509434,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":23.005000934196133},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB94*Bilans!F94+BC94","v":4.408333333333334},{"v":0.546039697542533,"d":"54.60%"},2.407125,null,2.001208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W94<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W94<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W94<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W94<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W94<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM94*Bilans!F94+BN94","v":3.660333333333333},3.5912704402515723,191.63378196226412,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":17.681650840963062},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F94<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F94<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F94<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F94<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F94*BT94+BU94","v":2.4033333333333333},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY94","v":3.5235944908557237}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"R104*Bilans!F104+S104","v":7.36290573089701},{"v":0.15576815620322693,"d":"15.58%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'B04'!$C$39+'B04'!$C$40)","v":1.1469062500000002},null,6.215999480897009,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC104*Bilans!F104+AD104","v":4.96295},4.775668867924528,110.3931676337264,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.7599769290442175},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ104*Bilans!F104+AK104","v":7.36290573089701},{"v":0.15576815620322693,"d":"15.58%"},1.1469062500000002,null,6.215999480897009,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU104*Bilans!F104+AV104","v":4.96295},4.775668867924528,110.3931676337264,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.7599769290442175},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB104*Bilans!F104+BC104","v":7.36290573089701},{"v":0.15576815620322693,"d":"15.58%"},1.1469062500000002,null,6.215999480897009,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W104<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W104<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W104<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W104<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W104<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM104*Bilans!F104+BN104","v":5.738305555555557},5.521765723270441,127.6397560176887,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":4.98169315370875},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F104<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F104<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F104<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F104<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F104*BT104+BU104","v":2.8300325},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY104","v":2.9923232659071073}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F116<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F116<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F116<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F116<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F116<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F116<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F116<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F116<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F116<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F116<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F116<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F116<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F116<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F116<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F116<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F116*BT116+BU116","v":2.8248875},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY116","v":2.9977732185877337}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F119<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F119<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F119<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F119<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F119<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F119<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F119<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F119<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F119<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F119<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F119<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F119<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F119<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F119<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F119<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F119*BT119+BU119","v":2.8653649999999997},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY119","v":2.955425257523302}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F136<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F136<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F136<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F136<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F136<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F136<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F136<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F136<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F136<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F136<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F136<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F136<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F136<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F136<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F136<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F136*BT136+BU136","v":2.88773},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY136","v":2.9325359687447428}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F142<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F142<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F142<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F142<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F142<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F142<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F142<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F142<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F142<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F142<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F142<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F142<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F142<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F142<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F142<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F142*BT142+BU142","v":2.8675699999999997},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY142","v":2.953152701773019}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F152<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F152<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F152<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F152<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F152<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F152<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F152<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F152<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F152<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F152<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F152<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F152<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F152<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F152<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F152<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F152*BT152+BU152","v":2.9046874999999996},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY152","v":2.9154158900133855}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F169<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F169<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F169<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F169<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F169<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F169<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F169<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F169<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F169<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F169<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F169<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F169<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F169<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F169<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F169<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F169*BT169+BU169","v":2.9254774999999995},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY169","v":2.8946973931685536}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F175<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F175<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F175<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F175<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F175<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F175<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F175<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F175<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F175<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F175<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F175<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F175<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F175<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F175<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F175<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F175*BT175+BU175","v":2.88542},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY175","v":2.9348836886911633}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F185<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F185<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F185<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F185<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F185<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F185<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F185<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F185<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F185<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F185<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F185<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F185<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F185<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F185<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F185<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F185*BT185+BU185","v":2.9466349999999997},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY185","v":2.8739128168311505}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F201<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F201<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F201<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F201<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F201<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F201<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F201<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F201<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F201<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F201<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F201<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F201<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F201<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F201<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F201<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F201*BT201+BU201","v":2.9329324999999997},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY201","v":2.8873395801039594}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F211<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F211<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F211<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F211<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F211<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F211<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F211<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.021600000000000064},{"$f":"IF(Bilans!F211<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F211<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F211<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F211<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F211<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F211<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F211<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F211<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.5159999999999982},{"$f":"Bilans!F211*BT211+BU211","v":2.9858899999999995},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY211","v":2.8361299622635987}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F217<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F217<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F217<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F217<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F217<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F217<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F217<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F217<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F217<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F217<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F217<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F217<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F217<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F217<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F217<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F217*BT217+BU217","v":2.9054225},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY217","v":2.914678361932991}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F234<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F234<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F234<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F234<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F234<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F234<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F234<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.021600000000000064},{"$f":"IF(Bilans!F234<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F234<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F234<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F234<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F234<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F234<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F234<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F234<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.5159999999999982},{"$f":"Bilans!F234*BT234+BU234","v":3.04403},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY234","v":2.781960786530769}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F244<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F244<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F244<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F244<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F244<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F244<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F244<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F244<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F244<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F244<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F244<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F244<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F244<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F244<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F244<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F244*BT244+BU244","v":2.8715599999999997},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY244","v":2.9490493296407725}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"R250*Bilans!F250+S250","v":7.542838870431893},{"v":0.12965388100320596,"d":"12.97%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'B04'!$C$39+'B04'!$C$40)","v":0.9779583333333333},null,6.56488053709856,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC250*Bilans!F250+AD250","v":5.0126},4.823445283018868,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ250*Bilans!F250+AK250","v":7.542838870431893},{"v":0.12965388100320596,"d":"12.97%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":6.56488053709856},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU250*Bilans!F250+AV250","v":5.0126},4.823445283018868,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB250*Bilans!F250+BC250","v":7.542838870431893},{"v":0.12965388100320596,"d":"12.97%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":6.56488053709856},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W250<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W250<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W250<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W250<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W250<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM250*Bilans!F250+BN250","v":5.888481481481483},5.666274633123691,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F250<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F250<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F250<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F250<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F250*BT250+BU250","v":2.84741},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY250","v":2.974061372623983}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'B04'!$C$39+'B04'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W260<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W260<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W260<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W260<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W260<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.061175925925926},1.98339570230608,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F260<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F260<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F260<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F260<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F260*BT260+BU260","v":2.9345074999999996},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY260","v":2.885789895927428}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"R277*Bilans!F277+S277","v":7.866283637873755},{"v":0.08571524339909493,"d":"8.57%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'B04'!$C$39+'B04'!$C$40)","v":0.6742604166666668},null,7.192023221207088,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC277*Bilans!F277+AD277","v":5.10185},4.9093273584905655,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ277*Bilans!F277+AK277","v":7.866283637873755},{"v":0.08571524339909493,"d":"8.57%"},0.6742604166666668,null,7.192023221207088,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU277*Bilans!F277+AV277","v":5.10185},4.9093273584905655,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB277*Bilans!F277+BC277","v":7.866283637873755},{"v":0.08571524339909493,"d":"8.57%"},0.6742604166666668,null,7.192023221207088,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W277<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W277<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W277<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W277<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W277<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM277*Bilans!F277+BN277","v":6.158435185185186},5.92604140461216,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F277<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F277<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F277<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F277<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F277*BT277+BU277","v":2.8786474999999996},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY277","v":2.941788493736471}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"R286*Bilans!F286+S286","v":7.58306561461794},{"v":0.12398514634867362,"d":"12.40%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'B04'!$C$39+'B04'!$C$40)","v":0.9401875},null,6.64287811461794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC286*Bilans!F286+AD286","v":5.0237},4.83412641509434,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ286*Bilans!F286+AK286","v":7.58306561461794},{"v":0.12398514634867362,"d":"12.40%"},0.9401875,null,6.64287811461794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU286*Bilans!F286+AV286","v":5.0237},4.83412641509434,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB286*Bilans!F286+BC286","v":7.58306561461794},{"v":0.12398514634867362,"d":"12.40%"},0.9401875,null,6.64287811461794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W286<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W286<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W286<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W286<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W286<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM286*Bilans!F286+BN286","v":5.9220555555555565},5.69858176100629,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F286<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F286<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F286<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F286<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F286*BT286+BU286","v":2.851295},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY286","v":2.970009098680865}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.4265780730897009},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"R292*Bilans!F292+S292","v":6.8424916943521605},{"v":0.19737875620875994,"d":"19.74%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'B04'!$C$39+'B04'!$C$40)","v":1.3505624999999999},null,5.491929194352161,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$10,0))))))","v":-0.05333333333333309},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.473333333333331},{"$f":"AC292*Bilans!F292+AD292","v":4.994666666666666},4.806188679245283,134.59010467924523,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.933594834490121},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ292*Bilans!F292+AK292","v":5.053333333333334},{"v":0.26726170844327174,"d":"26.73%"},1.3505624999999999,null,3.702770833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.02333333333333328},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.816666666666667},{"$f":"AU292*Bilans!F292+AV292","v":3.0260833333333332},2.9118915094339624,81.54315388443393,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":11.444164348855777},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.4265780730897009},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"BB292*Bilans!F292+BC292","v":6.8424916943521605},{"v":0.19737875620875994,"d":"19.74%"},1.3505624999999999,null,5.491929194352161,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W292<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W292<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W292<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W292<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W292<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.473333333333331},{"$f":"BM292*Bilans!F292+BN292","v":6.450611111111109},6.207191823899369,173.82309624056595,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":5.368637855155842},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F292<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F292<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F292<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F292<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F292*BT292+BU292","v":2.79945},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY292","v":3.025012803594726}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.4265780730897009},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"R309*Bilans!F309+S309","v":6.191960132890365},{"v":0.24828567481140482,"d":"24.83%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'B04'!$C$39+'B04'!$C$40)","v":1.5373750000000002},null,4.654585132890365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$10,0))))))","v":-0.05333333333333309},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.473333333333331},{"$f":"AC309*Bilans!F309+AD309","v":5.076},4.884452830188679,158.68121909433964,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":7.914812844759654},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ309*Bilans!F309+AK309","v":4.85},{"v":0.3169845360824743,"d":"31.70%"},1.5373750000000002,null,3.3126249999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.02333333333333328},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.816666666666667},{"$f":"AU309*Bilans!F309+AV309","v":2.9905},2.8776509433962265,93.48624619811322,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":13.434405617789668},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.4265780730897009},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"BB309*Bilans!F309+BC309","v":6.191960132890365},{"v":0.24828567481140482,"d":"24.83%"},1.5373750000000002,null,4.654585132890365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W309<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W309<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W309<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W309<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W309<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.473333333333331},{"$f":"BM309*Bilans!F309+BN309","v":6.284555555555553},6.047402515723268,196.46196552830182,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":6.392749597779392},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F309<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F309<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F309<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F309<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F309*BT309+BU309","v":2.7659000000000002},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY309","v":3.061705807521333}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.4265780730897009},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"R315*Bilans!F315+S315","v":7.258405315614617},{"v":0.169613702523824,"d":"16.96%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'B04'!$C$39+'B04'!$C$40)","v":1.2311250000000005},null,6.027280315614616,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$10,0))))))","v":-0.05333333333333309},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.473333333333331},{"$f":"AC315*Bilans!F315+AD315","v":4.942666666666667},4.756150943396227,119.55536626415099,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.289335716212572},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ315*Bilans!F315+AK315","v":5.183333333333334},{"v":0.2375160771704181,"d":"23.75%"},1.2311250000000005,null,3.952208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.02333333333333328},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.816666666666667},{"$f":"AU315*Bilans!F315+AV315","v":3.048833333333333},2.933783018867924,73.74650374528304,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":10.196060788279674},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.4265780730897009},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"BB315*Bilans!F315+BC315","v":7.258405315614617},{"v":0.169613702523824,"d":"16.96%"},1.2311250000000005,null,6.027280315614616,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W315<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W315<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W315<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W315<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W315<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.473333333333331},{"$f":"BM315*Bilans!F315+BN315","v":6.556777777777775},6.309352201257859,158.59818628301883,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":4.741062005388829},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F315<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F315<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F315<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F315<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F315*BT315+BU315","v":2.8209},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY315","v":3.0020107387795583}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R325*Bilans!F325+S325","v":5.35375},{"v":0.34674488287026234,"d":"34.67%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'B04'!$C$39+'B04'!$C$40)","v":1.856385416666667},null,3.497364583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC325*Bilans!F325+AD325","v":4.557149999999999},4.385182075471698,176.03546035117927,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":10.893610955677712},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ325*Bilans!F325+AK325","v":4.630591666666667},{"v":0.40089594382287363,"d":"40.09%"},1.856385416666667,null,2.7742062499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU325*Bilans!F325+AV325","v":2.9713833333333333},2.9713833333333333,119.28098399583335,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.076844399073387},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB325*Bilans!F325+BC325","v":5.35375},{"v":0.34674488287026234,"d":"34.67%"},1.856385416666667,null,3.497364583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W325<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W325<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W325<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W325<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W325<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM325*Bilans!F325+BN325","v":3.8636574074074073},3.717859014675052,149.2469438908543,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.848918506979814},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F325<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F325<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F325<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F325<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F325*BT325+BU325","v":2.65777},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY325","v":3.186269727261296}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R342*Bilans!F342+S342","v":4.464814814814815},{"v":0.5112380754873497,"d":"51.12%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'B04'!$C$39+'B04'!$C$40)","v":2.2825833333333336},null,2.1822314814814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC342*Bilans!F342+AD342","v":3.7710370370370367},3.699885394828791,186.37062710831586,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":16.20122614710713},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ342*Bilans!F342+AK342","v":4.419296296296296},{"v":0.5165038006721366,"d":"51.65%"},2.2825833333333336,null,2.1367129629629624,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU342*Bilans!F342+AV342","v":2.9037037037037035},2.8489168413696717,143.5056391334731,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":21.040515865384613},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB342*Bilans!F342+BC342","v":4.464814814814815},{"v":0.5112380754873497,"d":"51.12%"},2.2825833333333336,null,2.1822314814814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W342<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W342<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W342<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W342<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W342<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM342*Bilans!F342+BN342","v":3.7710370370370367},3.699885394828791,186.37062710831586,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":16.20122614710713},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F342<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F342<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F342<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F342<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F342*BT342+BU342","v":2.480148148148148},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY342","v":3.414462196279014}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R352*Bilans!F352+S352","v":4.368287037037037},{"v":0.5712598696412485,"d":"57.13%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'B04'!$C$39+'B04'!$C$40)","v":2.4954270833333334},null,1.8728599537037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC352*Bilans!F352+AD352","v":3.5818425925925923},3.5142606568832986,194.97205980904963,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":18.78673893203831},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ352*Bilans!F352+AK352","v":4.41736574074074},{"v":0.5649129435487675,"d":"56.49%"},2.4954270833333334,null,1.9219386574074067,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU352*Bilans!F352+AV352","v":2.749259259259259},2.6973864430468204,149.65167420684836,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":24.476098955040985},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB352*Bilans!F352+BC352","v":4.368287037037037},{"v":0.5712598696412485,"d":"57.13%"},2.4954270833333334,null,1.8728599537037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W352<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W352<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W352<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W352<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W352<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM352*Bilans!F352+BN352","v":3.5818425925925923},3.5142606568832986,194.97205980904963,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":18.78673893203831},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F352<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F352<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F352<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F352<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F352*BT352+BU352","v":2.34887037037037},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY352","v":3.6052956348067693}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R358*Bilans!F358+S358","v":4.47662037037037},{"v":0.504074926314701,"d":"50.41%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'B04'!$C$39+'B04'!$C$40)","v":2.2565520833333337},null,2.2200682870370367,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC358*Bilans!F358+AD358","v":3.7941759259259253},3.7225877009084556,185.18850100401815,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":15.902708614642735},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ358*Bilans!F358+AK358","v":4.419532407407407},{"v":0.510586160552011,"d":"51.06%"},2.2565520833333337,null,2.162980324074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU358*Bilans!F358+AV358","v":2.922592592592592},2.8674493361285815,142.64771898672257,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":20.645256658632515},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB358*Bilans!F358+BC358","v":4.47662037037037},{"v":0.504074926314701,"d":"50.41%"},2.2565520833333337,null,2.2200682870370367,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W358<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W358<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W358<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W358<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W358<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM358*Bilans!F358+BN358","v":3.7941759259259253},3.7225877009084556,185.18850100401815,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":15.902708614642735},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F358<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F358<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F358<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F358<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F358*BT358+BU358","v":2.4962037037037037},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY358","v":3.3925004119088675}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R369*Bilans!F369+S369","v":4.52125},{"v":0.48577780849691277,"d":"48.58%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'B04'!$C$39+'B04'!$C$40)","v":2.196322916666667},null,2.3249270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC369*Bilans!F369+AD369","v":3.85785},3.85785,186.3409062375,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":14.899252822167787},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ369*Bilans!F369+AK369","v":4.4252416666666665},{"v":0.49631705613064453,"d":"49.63%"},2.196322916666667,null,2.2289187499999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU369*Bilans!F369+AV369","v":2.9602833333333334},2.9602833333333334,142.98686549583334,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":19.41675036736348},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB369*Bilans!F369+BC369","v":4.52125},{"v":0.48577780849691277,"d":"48.58%"},2.196322916666667,null,2.3249270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W369<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W369<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W369<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W369<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W369<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM369*Bilans!F369+BN369","v":3.561490740740741},3.561490740740741,172.02623538657406,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":16.139051505169753},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F369<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F369<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F369<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F369<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F369*BT369+BU369","v":2.53123},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY369","v":3.3455561497861734}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R370*Bilans!F370+S370","v":4.433333333333334},{"v":0.5305263157894737,"d":"53.05%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'B04'!$C$39+'B04'!$C$40)","v":2.3520000000000003},null,2.0813333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC370*Bilans!F370+AD370","v":3.709333333333333},3.6393459119496856,189.38428256603774,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":17.01548066554222},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ370*Bilans!F370+AK370","v":4.418666666666666},{"v":0.5322872661436332,"d":"53.23%"},2.3520000000000003,null,2.0666666666666655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU370*Bilans!F370+AV370","v":2.853333333333333},2.799496855345912,145.68021735849055,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":22.12012486520489},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB370*Bilans!F370+BC370","v":4.433333333333334},{"v":0.5305263157894737,"d":"53.05%"},2.3520000000000003,null,2.0813333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W370<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W370<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W370<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W370<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W370<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM370*Bilans!F370+BN370","v":3.709333333333333},3.6393459119496856,189.38428256603774,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":17.01548066554222},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F370<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F370<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F370<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F370<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F370*BT370+BU370","v":2.437333333333333},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY370","v":3.474441504249148}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R371*Bilans!F371+S371","v":4.67125},{"v":0.45706672018553207,"d":"45.71%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'B04'!$C$39+'B04'!$C$40)","v":2.1350729166666667},null,2.536177083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC371*Bilans!F371+AD371","v":3.9838499999999994},3.9838499999999994,186.57066723749998,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":13.988925913375253},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ371*Bilans!F371+AK371","v":4.462241666666667},{"v":0.47847541127497567,"d":"47.85%"},2.1350729166666667,null,2.3271687500000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU371*Bilans!F371+AV371","v":2.962283333333333},2.962283333333333,138.72891249583333,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":18.813116852428028},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB371*Bilans!F371+BC371","v":4.67125},{"v":0.45706672018553207,"d":"45.71%"},2.1350729166666667,null,2.536177083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W371<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W371<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W371<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W371<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W371<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM371*Bilans!F371+BN371","v":3.615935185185185},3.615935185185185,169.3405726087963,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":15.412273629331073},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F371<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F371<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F371<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F371<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F371*BT371+BU371","v":2.55403},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY371","v":3.3156901418633518}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9480.01127030983},{"$f":"SUM(AA7:AA372)","v":28.54064969017179},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.9371509911046383},{"$f":"SUM(AF7:AF372)/229","v":3.7092068905550533},{"$f":"SUM(AG7:AG372)/Z373","v":3.4971237999126825},{"$f":"SUM(AH7:AH372)","v":3503.9174596212633},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9359.175519183704},{"$f":"SUM(AS7:AS372)","v":149.37640081629465},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":2.9986657902312785},{"$f":"SUM(AX7:AX372)/229","v":2.8528534870201003},{"$f":"SUM(AY7:AY372)/AR373","v":2.595752949553842},{"$f":"SUM(AZ7:AZ372)","v":4785.039321131002},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9501.287013232497},{"$f":"SUM(BK7:BK372)","v":7.264906767504254},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":4.140935359857672},{"$f":"SUM(BP7:BP372)/229","v":3.9197051519229547},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.435167238365242},{"$f":"SUM(BR7:BR372)","v":3881.2489051863486},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":968.1356762542812},null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":1191.766178683405},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":2.652426510285702}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-251-A10","index":35,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4000.1768694987095},null,null,"COP",{"$f":"K13","v":4.0808904806591855},{"$f":"L13","v":3.4798617606719238},{"$f":"M13","v":3.907678256764729},{"$f":"N13","v":3.1987802662430704},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9996542170277353},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9996542170277353},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9996542170277353},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9996542170277353},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.907678256764729},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.4578297226472987E-4},{"$f":"1-L3","v":3.4578297226472987E-4},{"$f":"1-M3","v":3.4578297226472987E-4},{"$f":"1-N3","v":3.4578297226472987E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9996542170277353},null,null,"COP-Inst",{"$f":"K14","v":4.0812363832386716},{"$f":"L14","v":3.4802076632514103},{"$f":"M14","v":3.9080241593442153},{"$f":"N14","v":3.1991261688225574}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.4578297226472987E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.9080241593442153},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R7*Bilans!F7+S7","v":11.040233333333333},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.19574805182257626,"d":"19.57%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":8.879129166666665},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC7*Bilans!F7+AD7","v":4.5209166666666665},{"$f":"IF(U7<40%,5.2/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.3/5.3*AE7,IF(U7<80%,4.9/5.3*AE7,4/5.3*AE7))))","v":4.435616352201258},{"$f":"AF7*Z7","v":210.49882741823902},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":12.731767248529982},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ7*Bilans!F7+AK7","v":9.921633333333332},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.2178173788589917,"d":"21.78%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":7.760529166666665},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU7*Bilans!F7+AV7","v":3.5922833333333335},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.4567254716981135},{"$f":"AX7*AR7","v":164.04409234764154},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":16.337205676983533},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB7*Bilans!F7+BC7","v":11.040233333333333},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.19574805182257626,"d":"19.57%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":8.879129166666665},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W7<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W7<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W7<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W7<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W7<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM7*Bilans!F7+BN7","v":4.460648148148148},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":4.29232180293501},{"$f":"BP7*BJ7","v":203.69856964098534},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":13.156803611831863},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F7<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F7<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F7<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F7<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F7*BT7+BU7","v":3.2059766666666665},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.6414328529184314},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC7*Bilans!F7+CD7","v":10.931666666666665},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.19769210245464255,"d":"19.77%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"CE7-CG7","v":8.770562499999997},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN7*Bilans!F7+CO7","v":3.2059766666666665},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":3.0849964150943396},{"$f":"CQ7*CK7","v":146.40313237292455},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":18.30577005655063}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R8*Bilans!F8+S8","v":10.579592592592594},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.2404550689832627,"d":"24.05%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":8.035675925925926},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC8*Bilans!F8+AD8","v":4.060370370370371},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.907148846960168},{"$f":"AF8*Z8","v":221.31653928721178},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":17.252058378181154},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ8*Bilans!F8+AK8","v":9.358925925925925},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.2718171600888042,"d":"27.18%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":6.815009259259258},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU8*Bilans!F8+AV8","v":3.2794814814814814},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.155727463312369},{"$f":"AX8*AR8","v":178.75302643186586},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":21.360006776138956},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB8*Bilans!F8+BC8","v":10.579592592592594},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.2404550689832627,"d":"24.05%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":8.035675925925926},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W8<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W8<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W8<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W8<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W8<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM8*Bilans!F8+BN8","v":4.060370370370371},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.907148846960168},{"$f":"BP8*BJ8","v":221.31653928721178},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":17.252058378181154},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F8<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F8<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F8<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F8<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F8*BT8+BU8","v":2.9498962962962962},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.870735525060867},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC8*Bilans!F8+CD8","v":10.343555555555556},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.24594218622438022,"d":"24.59%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"CE8-CG8","v":7.799638888888889},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN8*Bilans!F8+CO8","v":2.9498962962962962},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.8385794549266246},{"$f":"CQ8*CK8","v":160.78849464486373},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":23.746511616227565}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2316.663850284451},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R9*Bilans!F9+S9","v":10.46787962962963},{"v":0.25228565160973027,"d":"25.23%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.6408958333333334},null,7.826983796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC9*Bilans!F9+AD9","v":3.946018518518519},3.797112159329141,223.92139970387845,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":18.48143590585916},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ9*Bilans!F9+AK9","v":9.215546296296296},{"v":0.2865696452954398,"d":"28.66%"},2.6408958333333334,null,6.574650462962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU9*Bilans!F9+AV9","v":3.202074074074074},3.0812410901467504,181.70540894758912,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":22.775265857777367},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB9*Bilans!F9+BC9","v":10.46787962962963},{"v":0.25228565160973027,"d":"25.23%"},2.6408958333333334,null,7.826983796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W9<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W9<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W9<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W9<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W9<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM9*Bilans!F9+BN9","v":3.946018518518519},3.797112159329141,223.92139970387845,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":18.48143590585916},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F9<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F9<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F9<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F9<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F9*BT9+BU9","v":2.8869148148148147},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":2.9333640360865556},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC9*Bilans!F9+CD9","v":10.195777777777778},{"v":0.2590185752272183,"d":"25.90%"},2.6408958333333334,null,7.554881944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN9*Bilans!F9+CO9","v":2.8869148148148147},2.77797463312369,163.8213310772537,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":25.261600362812025}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R10*Bilans!F10+S10","v":9.75350462962963},{"v":0.3343466996905671,"d":"33.43%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.2610520833333334},null,6.492452546296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC10*Bilans!F10+AD10","v":3.214768518518519},3.0934564989517823,228.46800309420863,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":28.41085611831967},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ10*Bilans!F10+AK10","v":8.298671296296297},{"v":0.3929607484018247,"d":"39.30%"},3.2610520833333334,null,5.037619212962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU10*Bilans!F10+AV10","v":2.707074074074074},2.604920335429769,192.38704260324945,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":33.73913063851911},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB10*Bilans!F10+BC10","v":9.75350462962963},{"v":0.3343466996905671,"d":"33.43%"},3.2610520833333334,null,6.492452546296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W10<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W10<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W10<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W10<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W10<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM10*Bilans!F10+BN10","v":3.214768518518519},3.0934564989517823,228.46800309420863,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":28.41085611831967},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F10<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F10<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F10<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F10<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F10*BT10+BU10","v":2.4841648148148145},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.408941324070135},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC10*Bilans!F10+CD10","v":9.250777777777778},{"v":0.3525165301416097,"d":"35.25%"},3.2610520833333334,null,5.989725694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN10*Bilans!F10+CO10","v":2.4841648148148145},2.390422746331237,176.54526953598008,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":36.76661278214826}]
[null,5,null,null,"COP",{"$f":"AG373","v":4.104415890476512},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R11*Bilans!F11+S11","v":9.850518518518518},{"v":0.3225041734971651,"d":"32.25%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.1768333333333336},null,6.673685185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC11*Bilans!F11+AD11","v":3.314074074074074},3.189014675052411,229.0796801677149,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":26.805289003129186},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ11*Bilans!F11+AK11","v":8.423185185185186},{"v":0.3771534477148611,"d":"37.72%"},3.1768333333333336,null,5.246351851851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU11*Bilans!F11+AV11","v":2.7742962962962965},2.6696058700209644,191.76846806708596,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":32.02062932208368},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB11*Bilans!F11+BC11","v":9.850518518518518},{"v":0.3225041734971651,"d":"32.25%"},3.1768333333333336,null,6.673685185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W11<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W11<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W11<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W11<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W11<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM11*Bilans!F11+BN11","v":3.314074074074074},3.189014675052411,229.0796801677149,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":26.805289003129186},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F11<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F11<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F11<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F11<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F11*BT11+BU11","v":2.538859259259259},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.335502770442659},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC11*Bilans!F11+CD11","v":9.379111111111111},{"v":0.33871368999668294,"d":"33.87%"},3.1768333333333336,null,6.202277777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN11*Bilans!F11+CO11","v":2.538859259259259},2.4430532494758905,175.49428712285112,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":34.990010970222855}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R12*Bilans!F12+S12","v":9.717050925925925},{"v":0.33885774004553865,"d":"33.89%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.2926979166666674},null,6.424353009259257,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC12*Bilans!F12+AD12","v":3.1774537037037036},3.057549790356394,228.13831321999476,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":29.040100272463686},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ12*Bilans!F12+AK12","v":8.25188425925926},{"v":0.39902376393270456,"d":"39.90%"},3.2926979166666674,null,4.959186342592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU12*Bilans!F12+AV12","v":2.6818148148148144},2.580614255765199,192.55188754035638,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":34.40713864989159},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB12*Bilans!F12+BC12","v":9.717050925925925},{"v":0.33885774004553865,"d":"33.89%"},3.2926979166666674,null,6.424353009259257,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W12<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W12<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W12<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W12<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W12<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM12*Bilans!F12+BN12","v":3.1774537037037036},3.057549790356394,228.13831321999476,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":29.040100272463686},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F12<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F12<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F12<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F12<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F12*BT12+BU12","v":2.4636129629629626},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.437379255724661},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC12*Bilans!F12+CD12","v":9.202555555555556},{"v":0.35780255786436144,"d":"35.78%"},3.2926979166666674,null,5.909857638888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN12*Bilans!F12+CO12","v":2.4636129629629626},2.3706464360587,176.8851911649109,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":37.4545740560198}]
[null,7,null,null,"E CO V55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":2847.3242177394523},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":4.0808904806591855},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.4798617606719238},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.907678256764729},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.1987802662430704},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R13*Bilans!F13+S13","v":9.764675925925927},{"v":0.3329710265175401,"d":"33.30%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.251354166666667},null,6.513321759259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC13*Bilans!F13+AD13","v":3.226203703703704},3.104460167714885,228.55811869758912,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":28.22093706052865},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ13*Bilans!F13+AK13","v":8.31300925925926},{"v":0.39111638941641,"d":"39.11%"},3.251354166666667,null,5.061655092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU13*Bilans!F13+AV13","v":2.714814814814815},2.612368972746331,192.32913469601675,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":33.53690688949523},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB13*Bilans!F13+BC13","v":9.764675925925927},{"v":0.3329710265175401,"d":"33.30%"},3.251354166666667,null,6.513321759259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W13<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W13<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W13<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W13<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W13<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM13*Bilans!F13+BN13","v":3.226203703703704},3.104460167714885,228.55811869758912,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":28.22093706052865},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F13<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F13<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F13<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F13<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F13*BT13+BU13","v":2.4904629629629627},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.400320429960634},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC13*Bilans!F13+CD13","v":9.265555555555554},{"v":0.3509076328096895,"d":"35.09%"},3.251354166666667,null,6.014201388888887,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN13*Bilans!F13+CO13","v":2.4904629629629627},2.39648322851153,176.43508649109012,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":36.558058891326176}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":4.0812363832386716},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.4802076632514103},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.9080241593442153},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.1991261688225574},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R14*Bilans!F14+S14","v":10.171546296296297},{"v":0.28492677012035206,"d":"28.49%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.8981458333333334},null,7.273400462962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC14*Bilans!F14+AD14","v":3.6426851851851856},3.5052253668763105,228.3496591378407,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":22.11645097989375},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ14*Bilans!F14+AK14","v":8.835212962962963},{"v":0.32802218186276927,"d":"32.80%"},2.8981458333333334,null,5.93706712962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU14*Bilans!F14+AV14","v":2.9967407407407407},2.883656184486373,187.857223966457,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":26.883629684101244},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB14*Bilans!F14+BC14","v":10.171546296296297},{"v":0.28492677012035206,"d":"28.49%"},2.8981458333333334,null,7.273400462962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W14<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W14<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W14<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W14<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W14<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM14*Bilans!F14+BN14","v":3.6426851851851856},3.5052253668763105,228.3496591378407,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":22.11645097989375},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F14<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F14<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F14<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F14<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F14*BT14+BU14","v":2.719848148148148},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.1135459157119056},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC14*Bilans!F14+CD14","v":9.803777777777778},{"v":0.29561521068975677,"d":"29.56%"},2.8981458333333334,null,6.905631944444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN14*Bilans!F14+CO14","v":2.719848148148148},2.617212368972746,170.49960838291403,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":29.620502302007605}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.339469337829406},{"$nulls":4},{"$f":"F11","v":4.104415890476512},{"$f":"F15","v":3.339469337829406},{"$f":"F28","v":3.883963707181159},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R15*Bilans!F15+S15","v":9.840523148148147},{"v":0.3237135230220089,"d":"32.37%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.185510416666667},null,6.655012731481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC15*Bilans!F15+AD15","v":3.3038425925925927},3.17916928721174,229.03450858162998,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":26.96625116657091},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ15*Bilans!F15+AK15","v":8.410356481481482},{"v":0.37876045131746183,"d":"37.88%"},3.185510416666667,null,5.224846064814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU15*Bilans!F15+AV15","v":2.7673703703703705},2.6629412997903565,191.8442828548218,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":32.193829246911754},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB15*Bilans!F15+BC15","v":9.840523148148147},{"v":0.3237135230220089,"d":"32.37%"},3.185510416666667,null,6.655012731481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W15<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W15<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W15<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W15<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W15<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM15*Bilans!F15+BN15","v":3.3038425925925927},3.17916928721174,229.03450858162998,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":26.96625116657091},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F15<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F15<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F15<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F15<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F15*BT15+BU15","v":2.5332240740740737},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.3429226335291937},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC15*Bilans!F15+CD15","v":9.36588888888889},{"v":0.3401183223992502,"d":"34.01%"},3.185510416666667,null,6.180378472222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN15*Bilans!F15+CO15","v":2.5332240740740737},2.4376307127882595,175.61240121836997,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":35.16950990576348}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.9946311230270903},{"$f":"F19","v":3.9946311230270903},{"$f":"F19","v":3.9946311230270903},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R16*Bilans!F16+S16","v":10.628981481481482},{"v":0.23530398195011895,"d":"23.53%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.501041666666667},null,8.127939814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC16*Bilans!F16+AD16","v":4.110925925925926},3.955796645702306,220.00163045073378,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":16.730346862471286},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ16*Bilans!F16+AK16","v":9.422314814814815},{"v":0.26543813445229514,"d":"26.54%"},2.501041666666667,null,6.921273148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU16*Bilans!F16+AV16","v":3.3137037037037036},3.1886582809224318,177.33723029350108,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":20.75539119257852},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB16*Bilans!F16+BC16","v":10.628981481481482},{"v":0.23530398195011895,"d":"23.53%"},2.501041666666667,null,8.127939814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W16<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W16<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W16<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W16<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W16<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM16*Bilans!F16+BN16","v":4.110925925925926},3.955796645702306,220.00163045073378,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":16.730346862471286},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F16<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F16<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F16<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F16<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F16*BT16+BU16","v":2.9777407407407406},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":2.843891671682831},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC16*Bilans!F16+CD16","v":10.408888888888889},{"v":0.24027940862510677,"d":"24.03%"},2.501041666666667,null,7.907847222222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN16*Bilans!F16+CO16","v":2.9777407407407406},2.8653731656184487,159.35772860587005,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":23.09711377007177}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":649.1853024938019},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R17*Bilans!F17+S17","v":10.552546296296297},{"v":0.2432963344813214,"d":"24.33%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.5673958333333333},null,7.985150462962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC17*Bilans!F17+AD17","v":4.032685185185185},3.880508385744235,221.9941834774633,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":17.54330057630932},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ17*Bilans!F17+AK17","v":9.324212962962962},{"v":0.27534718946589676,"d":"27.53%"},2.5673958333333333,null,6.756817129629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU17*Bilans!F17+AV17","v":3.2607407407407405},3.1376939203354297,179.49962494758907,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":21.696483700590637},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB17*Bilans!F17+BC17","v":10.552546296296297},{"v":0.2432963344813214,"d":"24.33%"},2.5673958333333333,null,7.985150462962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W17<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W17<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W17<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W17<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W17<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM17*Bilans!F17+BN17","v":4.032685185185185},3.880508385744235,221.9941834774633,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":17.54330057630932},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F17<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F17<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F17<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F17<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F17*BT17+BU17","v":2.934648148148148},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":2.885651589396519},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC17*Bilans!F17+CD17","v":10.307777777777778},{"v":0.24907364988681685,"d":"24.91%"},2.5673958333333333,null,7.740381944444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN17*Bilans!F17+CO17","v":2.934648148148148},2.8239067085953877,161.54864303197064,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":24.10735623552574}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":3686.1031928508432},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R18*Bilans!F18+S18","v":10.52726388888889},{"v":0.24596550227385772,"d":"24.60%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.5893437500000003},null,7.937920138888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC18*Bilans!F18+AD18","v":4.006805555555555},3.8556053459119495,222.60048294221698,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":17.819188256092065},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ18*Bilans!F18+AK18","v":9.29176388888889},{"v":0.278670850977643,"d":"27.87%"},2.5893437500000003,null,6.702420138888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU18*Bilans!F18+AV18","v":3.2432222222222222},3.1208364779874214,180.1791534292453,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":22.01453295762102},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB18*Bilans!F18+BC18","v":10.52726388888889},{"v":0.24596550227385772,"d":"24.60%"},2.5893437500000003,null,7.937920138888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W18<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W18<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W18<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W18<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W18<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM18*Bilans!F18+BN18","v":4.006805555555555},3.8556053459119495,222.60048294221698,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":17.819188256092065},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F18<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F18<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F18<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F18<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F18*BT18+BU18","v":2.9203944444444443},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":2.8997357220470334},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC18*Bilans!F18+CD18","v":10.274333333333333},{"v":0.25202060960970707,"d":"25.20%"},2.5893437500000003,null,7.684989583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN18*Bilans!F18+CO18","v":2.9203944444444443},2.8101908805031446,162.24426284268867,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":24.448075031721363}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.9946311230270903},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4000.1768694987095},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R19*Bilans!F19+S19","v":10.460236111111112},{"v":0.2531043488767648,"d":"25.31%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.64753125},null,7.812704861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC19*Bilans!F19+AD19","v":3.9381944444444446},3.7895833333333333,224.0809046875,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":18.568160747663555},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ19*Bilans!F19+AK19","v":9.205736111111111},{"v":0.2875958226528448,"d":"28.76%"},2.64753125,null,6.558204861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU19*Bilans!F19+AV19","v":3.1967777777777777},3.07614465408805,181.894740504717,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":22.874604549720207},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB19*Bilans!F19+BC19","v":10.460236111111112},{"v":0.2531043488767648,"d":"25.31%"},2.64753125,null,7.812704861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W19<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W19<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W19<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W19<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W19<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM19*Bilans!F19+BN19","v":3.9381944444444446},3.7895833333333333,224.0809046875,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":18.568160747663555},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F19<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F19<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F19<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F19<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F19*BT19+BU19","v":2.882605555555555},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":2.9377491751177778},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC19*Bilans!F19+CD19","v":10.185666666666666},{"v":0.25992714435317604,"d":"25.99%"},2.64753125,null,7.538135416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN19*Bilans!F19+CO19","v":2.882605555555555},2.773827987421383,164.01852926721696,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":25.36768423243632}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":4360.817507333729},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R20*Bilans!F20+S20","v":10.02749537037037},{"v":0.3014908314592424,"d":"30.15%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.0231979166666667},null,7.004297453703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC20*Bilans!F20+AD20","v":3.4952314814814818},3.363335953878407,229.20041441496332,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":24.111368478217674},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ20*Bilans!F20+AK20","v":8.650328703703703},{"v":0.349489368579978,"d":"34.95%"},3.0231979166666667,null,5.627130787037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU20*Bilans!F20+AV20","v":2.8969259259259257},2.787607966457023,189.96642318815512,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":29.091118075354462},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB20*Bilans!F20+BC20","v":10.02749537037037},{"v":0.3014908314592424,"d":"30.15%"},3.0231979166666667,null,7.004297453703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W20<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W20<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W20<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W20<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W20<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM20*Bilans!F20+BN20","v":3.4952314814814818},3.363335953878407,229.20041441496332,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":24.111368478217674},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F20<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F20<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F20<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F20<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F20*BT20+BU20","v":2.638635185185185},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.2093758699836816},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC20*Bilans!F20+CD20","v":9.613222222222221},{"v":0.314483307134849,"d":"31.45%"},3.0231979166666667,null,6.590024305555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN20*Bilans!F20+CO20","v":2.638635185185185},2.539064046121593,173.02896278503667,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":31.938789659075997}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":5},"70/55",{"$f":"CS373+CA373","v":4806.5123338413605},{"$nulls":5},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":11.4325},{"$f":"R21*Bilans!F21+S21","v":9.539124999999999},{"v":0.35507711661184865,"d":"35.51%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.387125},null,6.151999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.0625},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.5975},{"$f":"AC21*Bilans!F21+AD21","v":3.1193750000000002},3.001662735849057,230.77083279481138,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":30.479237026647965},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ21*Bilans!F21+AK21","v":9.014249999999999},{"v":0.37575228111046405,"d":"37.58%"},3.387125,null,5.627124999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":2.7794999999999996},{"$f":"AU21*Bilans!F21+AV21","v":2.4237749999999996},2.33231179245283,179.31046291556603,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":39.22648348134626},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.11625000000000008},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.043750000000001},{"$f":"BB21*Bilans!F21+BC21","v":8.1544375},{"v":0.41537199837511785,"d":"41.54%"},3.387125,null,4.7673125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W21<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W21<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W21<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W21<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W21<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.0199999999999996},{"$f":"BM21*Bilans!F21+BN21","v":1.9149999999999996},1.9149999999999996,147.227115,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":47.77461618798957},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F21<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F21<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F21<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F21<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.7794999999999996},{"$f":"Bilans!F21*BT21+BU21","v":2.4237749999999996},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.493877151560379},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC21*Bilans!F21+CD21","v":6.561999999999999},{"v":0.5161726607741542,"d":"51.62%"},3.387125,null,3.1748749999999992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.1475},{"$f":"CN21*Bilans!F21+CO21","v":1.975375},1.938103773584906,149.0033562169812,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":47.205103899454336}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R22*Bilans!F22+S22","v":10.768328703703705},{"v":0.2210252846245355,"d":"22.10%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.3800729166666668},null,8.38825578703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC22*Bilans!F22+AD22","v":4.253564814814815},4.093052935010482,215.75198304703872,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":15.325231189525125},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ22*Bilans!F22+AK22","v":9.601162037037037},{"v":0.24789425566253315,"d":"24.79%"},2.3800729166666668,null,7.221089120370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU22*Bilans!F22+AV22","v":3.4102592592592593},3.2815702306079664,172.97730960324947,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":19.114929162548734},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB22*Bilans!F22+BC22","v":10.768328703703705},{"v":0.2210252846245355,"d":"22.10%"},2.3800729166666668,null,8.38825578703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W22<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W22<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W22<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W22<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W22<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM22*Bilans!F22+BN22","v":4.253564814814815},4.093052935010482,215.75198304703872,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":15.325231189525125},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F22<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F22<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F22<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F22<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F22*BT22+BU22","v":3.0563018518518517},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.7707904858586407},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC22*Bilans!F22+CD22","v":10.593222222222222},{"v":0.22467884339042785,"d":"22.47%"},2.3800729166666668,null,8.213149305555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN22*Bilans!F22+CO22","v":3.0563018518518517},2.9409697064989517,155.02365992654612,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":21.3286734512722}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R23*Bilans!F23+S23","v":10.332060185185187},{"v":0.2670137449730589,"d":"26.70%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.7588020833333333},null,7.573258101851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC23*Bilans!F23+AD23","v":3.8069907407407406},3.6633307127882597,226.39841721370541,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":20.075579647578163},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ23*Bilans!F23+AK23","v":9.041226851851851},{"v":0.3051358104976945,"d":"30.51%"},2.7588020833333333,null,6.282424768518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU23*Bilans!F23+AV23","v":3.107962962962963},2.9906813417190774,184.8278452699161,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":24.59088050408151},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB23*Bilans!F23+BC23","v":10.332060185185187},{"v":0.2670137449730589,"d":"26.70%"},2.7588020833333333,null,7.573258101851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W23<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W23<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W23<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W23<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W23<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM23*Bilans!F23+BN23","v":3.8069907407407406},3.6633307127882597,226.39841721370541,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":20.075579647578163},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F23<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F23<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F23<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F23<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F23*BT23+BU23","v":2.8103425925925922},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.0132881718207276},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC23*Bilans!F23+CD23","v":10.01611111111111},{"v":0.27543644960896335,"d":"27.54%"},2.7588020833333333,null,7.257309027777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN23*Bilans!F23+CO23","v":2.8103425925925922},2.7042919287211737,167.12862155987943,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":27.195099286036697}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":11.4325},{"$f":"R24*Bilans!F24+S24","v":9.65978125},{"v":0.3444597930206753,"d":"34.45%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.32740625},null,6.332375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.0625},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.5975},{"$f":"AC24*Bilans!F24+AD24","v":3.14984375},3.0309817216981134,228.6807511932488,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":29.62169710799146},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ24*Bilans!F24+AK24","v":9.1385625},{"v":0.3641060888952721,"d":"36.41%"},3.32740625,null,5.811156250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":2.7794999999999996},{"$f":"AU24*Bilans!F24+AV24","v":2.44644375},2.354125117924528,177.61344336589028,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":38.138509213628964},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.11625000000000008},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.043750000000001},{"$f":"BB24*Bilans!F24+BC24","v":8.211109375000001},{"v":0.40523224061913066,"d":"40.52%"},3.32740625,null,4.883703125000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W24<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W24<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W24<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W24<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W24<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.0199999999999996},{"$f":"BM24*Bilans!F24+BN24","v":1.9854166666666666},1.9854166666666666,149.79522031249996,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":45.22114879328436},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F24<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F24<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F24<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F24<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.7794999999999996},{"$f":"Bilans!F24*BT24+BU24","v":2.44644375},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.4615028827142487},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC24*Bilans!F24+CD24","v":6.6205},{"v":0.5025913828260705,"d":"50.26%"},3.32740625,null,3.2930937499999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.1475},{"$f":"CN24*Bilans!F24+CO24","v":1.98634375},1.948865566037736,147.03752201002357,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":46.06927438434792}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R25*Bilans!F25+S25","v":9.94400462962963},{"v":0.311310905277468,"d":"31.13%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.0956770833333334},null,6.8483275462962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC25*Bilans!F25+AD25","v":3.4097685185185185},3.281098008385744,229.30363568854818,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":25.346587419043864},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ25*Bilans!F25+AK25","v":8.543171296296297},{"v":0.36235690190074915,"d":"36.24%"},3.0956770833333334,null,5.4474942129629635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU25*Bilans!F25+AV25","v":2.839074074074074},2.7319392033542975,190.92498615041924,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":30.44161356075924},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB25*Bilans!F25+BC25","v":9.94400462962963},{"v":0.311310905277468,"d":"31.13%"},3.0956770833333334,null,6.8483275462962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W25<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W25<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W25<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W25<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W25<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM25*Bilans!F25+BN25","v":3.4097685185185185},3.281098008385744,229.30363568854818,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":25.346587419043864},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F25<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F25<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F25<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F25<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F25*BT25+BU25","v":2.5915648148148147},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.267667489778132},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC25*Bilans!F25+CD25","v":9.502777777777778},{"v":0.32576549254603915,"d":"32.58%"},3.0956770833333334,null,6.407100694444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN25*Bilans!F25+CO25","v":2.5915648148148147},2.4937699161425577,174.2802278020178,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":33.34896173125774}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9508.55192},null,{"$f":"F26/F28","v":2448.1567380301203},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":11.4325},{"$f":"R26*Bilans!F26+S26","v":9.605125},{"v":0.34923630180068804,"d":"34.92%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.3544583333333335},null,6.250666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.0625},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.5975},{"$f":"AC26*Bilans!F26+AD26","v":3.136041666666667},3.0177004716981135,229.63795279481135,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":30.00809087889457},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ26*Bilans!F26+AK26","v":9.08225},{"v":0.3693422151265747,"d":"36.93%"},3.3544583333333335,null,5.727791666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":2.7794999999999996},{"$f":"AU26*Bilans!F26+AV26","v":2.4361749999999995},2.344243867924528,178.38992561745283,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":38.62884371333478},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.11625000000000008},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.043750000000001},{"$f":"BB26*Bilans!F26+BC26","v":8.1854375},{"v":0.40980806869923975,"d":"40.98%"},3.3544583333333335,null,4.830979166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W26<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W26<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W26<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W26<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W26<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.0199999999999996},{"$f":"BM26*Bilans!F26+BN26","v":1.9535185185185182},1.9535185185185182,148.6568987037037,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":46.355040477770416},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F26<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F26<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F26<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F26<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.7794999999999996},{"$f":"Bilans!F26*BT26+BU26","v":2.4361749999999995},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.476093504376023},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC26*Bilans!F26+CD26","v":6.593999999999999},{"v":0.5087137296532201,"d":"50.87%"},3.3544583333333335,null,3.239541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.1475},{"$f":"CN26*Bilans!F26+CO26","v":1.981375},1.9439905660377361,147.93185010377363,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":46.58223737400697}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R27*Bilans!F27+S27","v":9.988689814814816},{"v":0.30603467254862793,"d":"30.60%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.056885416666667},null,6.931804398148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC27*Bilans!F27+AD27","v":3.4555092592592596},3.3251126834381552,229.28397636464888,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":24.67788472514369},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ27*Bilans!F27+AK27","v":8.600523148148149},{"v":0.35543017139891897,"d":"35.54%"},3.056885416666667,null,5.543637731481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU27*Bilans!F27+AV27","v":2.870037037037037},2.761733752620545,190.43604134538785,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":29.712041366094127},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB27*Bilans!F27+BC27","v":9.988689814814816},{"v":0.30603467254862793,"d":"30.60%"},3.056885416666667,null,6.931804398148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W27<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W27<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W27<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W27<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W27<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM27*Bilans!F27+BN27","v":3.4555092592592596},3.3251126834381552,229.28397636464888,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":24.67788472514369},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F27<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F27<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F27<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F27<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F27*BT27+BU27","v":2.616757407407407},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.236208319904376},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC27*Bilans!F27+CD27","v":9.56188888888889},{"v":0.3196947226838026,"d":"31.97%"},3.056885416666667,null,6.5050034722222225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN27*Bilans!F27+CO27","v":2.616757407407407},2.5180118448637314,173.63013626553985,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":32.58791163646838}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.883963707181159},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R28*Bilans!F28+S28","v":10.522560185185187},{"v":0.24646350675994652,"d":"24.65%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.5934270833333333},null,7.929133101851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC28*Bilans!F28+AD28","v":4.001990740740741},3.8509722222222225,222.71038829861112,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":17.870909871244635},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ28*Bilans!F28+AK28","v":9.285726851851852},{"v":0.2792917694769501,"d":"27.93%"},2.5934270833333333,null,6.692299768518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU28*Bilans!F28+AV28","v":3.239962962962963},3.1177002096436057,180.30361794916143,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":22.074084380251264},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB28*Bilans!F28+BC28","v":10.522560185185187},{"v":0.24646350675994652,"d":"24.65%"},2.5934270833333333,null,7.929133101851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W28<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W28<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W28<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W28<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W28<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM28*Bilans!F28+BN28","v":4.001990740740741},3.8509722222222225,222.71038829861112,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":17.870909871244635},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F28<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F28<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F28<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F28<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F28*BT28+BU28","v":2.9177425925925924},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":2.9023712079750634},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC28*Bilans!F28+CD28","v":10.26811111111111},{"v":0.25257099921006787,"d":"25.26%"},2.5934270833333333,null,7.6746840277777775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN28*Bilans!F28+CO28","v":2.9177425925925924},2.8076390985324946,162.37208625610586,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":24.511831857581427}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R29*Bilans!F29+S29","v":11.856083333333332},{"v":0.13927010044070207,"d":"13.93%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.6511979166666668},null,10.204885416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC29*Bilans!F29+AD29","v":5.228541666666667},5.03123820754717,177.19392062205188,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":8.330019524245925},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ29*Bilans!F29+AK29","v":10.637583333333334},{"v":0.15522302998018034,"d":"15.52%"},1.6511979166666668,null,8.986385416666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU29*Bilans!F29+AV29","v":4.083458333333333},3.929365566037735,138.38734352889148,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":10.665923492137997},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB29*Bilans!F29+BC29","v":11.856083333333332},{"v":0.13927010044070207,"d":"13.93%"},1.6511979166666668,null,10.204885416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W29<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W29<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W29<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W29<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W29<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM29*Bilans!F29+BN29","v":5.061898148148148},4.870883123689728,171.5464150124476,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":8.604253363454273},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F29<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F29<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F29<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F29<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F29*BT29+BU29","v":3.6238916666666663},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.3368171214711415},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC29*Bilans!F29+CD29","v":11.764166666666666},{"v":0.14035825600340018,"d":"14.04%"},1.6511979166666668,null,10.11296875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN29*Bilans!F29+CO29","v":3.6238916666666663},3.487141037735849,122.81274842275943,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":12.018530953141996}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":9508.55192},null,{"$f":"F30/F32","v":3188.939191208743},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R30*Bilans!F30+S30","v":11.35955},{"v":0.17267684459331575,"d":"17.27%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.9615312500000002},null,9.39801875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC30*Bilans!F30+AD30","v":4.7978749999999994},4.616823113207547,196.98483756544806,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":10.99748273975458},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ30*Bilans!F30+AK30","v":10.201849999999999},{"v":0.19227211241098432,"d":"19.23%"},1.9615312500000002,null,8.240318749999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU30*Bilans!F30+AV30","v":3.784525},3.6417127358490564,155.3800468722877,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":13.94218495055522},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB30*Bilans!F30+BC30","v":11.35955},{"v":0.17267684459331575,"d":"17.27%"},1.9615312500000002,null,9.39801875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W30<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W30<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W30<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W30<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W30<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM30*Bilans!F30+BN30","v":4.695972222222222},4.51876572327044,192.80104742334902,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":11.236128538049746},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F30<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F30<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F30<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F30<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F30*BT30+BU30","v":3.3695449999999996},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.513209377830911},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC30*Bilans!F30+CD30","v":11.257499999999999},{"v":0.17424217188540977,"d":"17.42%"},1.9615312500000002,null,9.295968749999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN30*Bilans!F30+CO30","v":3.3695449999999996},3.242392358490566,138.34234416162732,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":15.659249987757988}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R31*Bilans!F31+S31","v":11.1513},{"v":0.1875734219328688,"d":"18.76%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.0916875},null,9.0596125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC31*Bilans!F31+AD31","v":4.61725},4.443014150943396,203.44783947877357,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":12.26435324056527},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ31*Bilans!F31+AK31","v":10.019099999999998},{"v":0.20876999930133447,"d":"20.88%"},2.0916875,null,7.927412499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU31*Bilans!F31+AV31","v":3.65915},3.5210688679245283,161.2315039966981,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":15.47561182241777},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB31*Bilans!F31+BC31","v":11.1513},{"v":0.1875734219328688,"d":"18.76%"},2.0916875,null,9.0596125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W31<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W31<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W31<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W31<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W31<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM31*Bilans!F31+BN31","v":4.5425},4.3710849056603776,200.1541633726415,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":12.466171711612546},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F31<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F31<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F31<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F31<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F31*BT31+BU31","v":3.26287},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.5953752656474993},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC31*Bilans!F31+CD31","v":11.045},{"v":0.18937867813490267,"d":"18.94%"},2.0916875,null,8.9533125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN31*Bilans!F31+CO31","v":3.26287},3.139742830188679,143.7703940657547,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":17.355145929810256}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R37*Bilans!F37+S37","v":10.631921296296298},{"v":0.2349988787260586,"d":"23.50%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.4984895833333334},null,8.133431712962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC37*Bilans!F37+AD37","v":4.113935185185185},3.9586923480083858,219.92020502817084,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":16.69969694241568},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ37*Bilans!F37+AK37","v":9.426087962962963},{"v":0.26506113598243647,"d":"26.51%"},2.4984895833333334,null,6.9275983796296305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU37*Bilans!F37+AV37","v":3.3157407407407407},3.1906184486373164,177.2508196409853,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":20.719795727450432},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB37*Bilans!F37+BC37","v":10.631921296296298},{"v":0.2349988787260586,"d":"23.50%"},2.4984895833333334,null,8.133431712962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W37<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W37<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W37<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W37<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W37<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM37*Bilans!F37+BN37","v":4.113935185185185},3.9586923480083858,219.92020502817084,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":16.69969694241568},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F37<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F37<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F37<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F37<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F37*BT37+BU37","v":2.979398148148148},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":2.8423096450827803},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC37*Bilans!F37+CD37","v":10.412777777777777},{"v":0.23994457930960894,"d":"23.99%"},2.4984895833333334,null,7.914288194444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN37*Bilans!F37+CO37","v":2.979398148148148},2.866968029350105,159.27082516050837,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":23.05884189262683}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R44*Bilans!F44+S44","v":10.520796296296297},{"v":0.2466503732466385,"d":"24.67%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.5949583333333335},null,7.925837962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC44*Bilans!F44+AD44","v":4.0001851851851855},3.8492348008385746,222.75136868972749,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":17.89033757696403},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ44*Bilans!F44+AK44","v":9.283462962962963},{"v":0.2795248221149914,"d":"27.95%"},2.5949583333333335,null,6.688504629629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU44*Bilans!F44+AV44","v":3.2387407407407407},3.116524109014675,180.35013366457022,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":22.096447064474074},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB44*Bilans!F44+BC44","v":10.520796296296297},{"v":0.2466503732466385,"d":"24.67%"},2.5949583333333335,null,7.925837962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W44<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W44<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W44<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W44<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W44<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM44*Bilans!F44+BN44","v":4.0001851851851855},3.8492348008385746,222.75136868972749,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":17.89033757696403},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F44<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F44<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F44<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F44<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F44*BT44+BU44","v":2.916748148148148},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":2.9033607507044614},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC44*Bilans!F44+CD44","v":10.265777777777778},{"v":0.25277756732184603,"d":"25.28%"},2.5949583333333335,null,7.670819444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN44*Bilans!F44+CO44","v":2.916748148148148},2.806682180293501,162.4198910914046,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":24.535770556251126}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R61*Bilans!F61+S61","v":10.372041666666668},{"v":0.2626381417994689,"d":"26.26%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.72409375},null,7.647947916666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC61*Bilans!F61+AD61","v":3.847916666666667},3.702712264150944,225.74788699882077,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":19.594343909041683},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ61*Bilans!F61+AK61","v":9.092541666666667},{"v":0.29959650996008635,"d":"29.96%"},2.72409375,null,6.368447916666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU61*Bilans!F61+AV61","v":3.135666666666667},3.0173396226415097,183.96191644811321,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":24.04509487615605},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB61*Bilans!F61+BC61","v":10.372041666666668},{"v":0.2626381417994689,"d":"26.26%"},2.72409375,null,7.647947916666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W61<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W61<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W61<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W61<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W61<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM61*Bilans!F61+BN61","v":3.847916666666667},3.702712264150944,225.74788699882077,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":19.594343909041683},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F61<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F61<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F61<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F61<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F61*BT61+BU61","v":2.832883333333333},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":2.9893119823818806},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC61*Bilans!F61+CD61","v":10.068999999999999},{"v":0.2705426308471547,"d":"27.05%"},2.72409375,null,7.344906249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN61*Bilans!F61+CO61","v":2.832883333333333},2.725982075471698,166.19835667287734,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":26.615075041330094}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R71*Bilans!F71+S71","v":11.274616666666667},{"v":0.17868586071662454,"d":"17.87%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.0146145833333335},null,9.260002083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC71*Bilans!F71+AD71","v":4.724208333333333},4.545936320754717,199.75185138620282,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":11.502469196779},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ71*Bilans!F71+AK71","v":10.127316666666665},{"v":0.1989287636244547,"d":"19.89%"},2.0146145833333335,null,8.112702083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU71*Bilans!F71+AV71","v":3.7333916666666664},3.5925089622641506,157.85753818360845,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":14.55514601334354},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB71*Bilans!F71+BC71","v":11.274616666666667},{"v":0.17868586071662454,"d":"17.87%"},2.0146145833333335,null,9.260002083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W71<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W71<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W71<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W71<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W71<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM71*Bilans!F71+BN71","v":4.63337962962963},4.458535115303984,195.91137686779348,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":11.727953497666887},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F71<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F71<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F71<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F71<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F71*BT71+BU71","v":3.326038333333333},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.546083732154798},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC71*Bilans!F71+CD71","v":11.170833333333333},{"v":0.180345953002611,"d":"18.03%"},2.0146145833333335,null,9.156218749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN71*Bilans!F71+CO71","v":3.326038333333333},3.2005274528301886,140.6335766729481,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":16.33777346723304}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R77*Bilans!F77+S77","v":11.0386},{"v":0.19586949431993186,"d":"19.59%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.162125},null,8.876475000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC77*Bilans!F77+AD77","v":4.5195},4.348952830188679,206.49262933018866,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":12.992182763580038},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ77*Bilans!F77+AK77","v":9.9202},{"v":0.21795175500493943,"d":"21.80%"},2.162125,null,7.758075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU77*Bilans!F77+AV77","v":3.5913},3.455779245283019,164.08385434528302,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":16.350115557040624},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB77*Bilans!F77+BC77","v":11.0386},{"v":0.19586949431993186,"d":"19.59%"},2.162125,null,8.876475000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W77<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W77<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W77<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W77<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W77<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM77*Bilans!F77+BN77","v":4.459444444444444},4.291163522012578,203.7487351886792,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":13.167149121714214},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F77<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F77<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F77<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F77<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F77*BT77+BU77","v":3.2051399999999997},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.6421223700129346},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC77*Bilans!F77+CD77","v":10.93},{"v":0.1978156450137237,"d":"19.78%"},2.162125,null,8.767875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN77*Bilans!F77+CO77","v":3.2051399999999997},3.0841913207547167,146.4404881007547,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":18.32000162239403}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R94*Bilans!F94+S94","v":10.737166666666667},{"v":0.22418623783431385,"d":"22.42%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.407125},null,8.330041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC94*Bilans!F94+AD94","v":4.221666666666667},4.062358490566038,216.77151141509435,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":15.63121279115673},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ94*Bilans!F94+AK94","v":9.561166666666667},{"v":0.25176059406976137,"d":"25.18%"},2.407125,null,7.154041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU94*Bilans!F94+AV94","v":3.3886666666666665},3.2607924528301884,173.99914607547169,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":19.47366810938422},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB94*Bilans!F94+BC94","v":10.737166666666667},{"v":0.22418623783431385,"d":"22.42%"},2.407125,null,8.330041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W94<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W94<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W94<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W94<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W94<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM94*Bilans!F94+BN94","v":4.221666666666667},4.062358490566038,216.77151141509435,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":15.63121279115673},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F94<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F94<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F94<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F94<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F94*BT94+BU94","v":3.038733333333333},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.7868098855959467},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC94*Bilans!F94+CD94","v":10.552},{"v":0.22812026156178927,"d":"22.81%"},2.407125,null,8.144874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN94*Bilans!F94+CO94","v":3.038733333333333},2.924064150943396,156.03098715849055,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":21.716209604879225}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"R104*Bilans!F104+S104","v":16.1517375},{"v":0.07100822744302279,"d":"7.10%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.1469062500000002},null,15.004831249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AC104*Bilans!F104+AD104","v":6.022125},5.794875,133.95288178125,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":4.746908690869087},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ104*Bilans!F104+AK104","v":16.1517375},{"v":0.07100822744302279,"d":"7.10%"},1.1469062500000002,null,15.004831249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AU104*Bilans!F104+AV104","v":6.022125},5.794875,133.95288178125,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":4.746908690869087},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"BB104*Bilans!F104+BC104","v":16.1517375},{"v":0.07100822744302279,"d":"7.10%"},1.1469062500000002,null,15.004831249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W104<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W104<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W104<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W104<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W104<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"BM104*Bilans!F104+BN104","v":4.686527777777776},4.5096776729559735,104.24458166863204,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.099713659129302},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F104<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F104<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F104<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F104<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F104*BT104+BU104","v":4.104645},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.063119244909915},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.7019999999999997},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":6.200000000000003},{"$f":"CC104*Bilans!F104+CD104","v":13.667525},{"v":0.08391469925974164,"d":"8.39%"},1.1469062500000002,null,12.520618749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.166},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.8599999999999994},{"$f":"CN104*Bilans!F104+CO104","v":4.625824999999999},4.451265566037735,102.89434200813677,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":6.179757664848973}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F116<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F116<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F116<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F116<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F116<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F116<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F116<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F116<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F116<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F116<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F116<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F116<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F116<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F116<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F116<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F116*BT116+BU116","v":4.042741666666667},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.094710172269212},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F119<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F119<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F119<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F119<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F119<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F119<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F119<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F119<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F119<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F119<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F119<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F119<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F119<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F119<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F119<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F119*BT119+BU119","v":4.529756666666667},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":1.8694982349360758},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F136<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F136<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F136<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F136<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F136<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F136<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F136<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F136<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F136<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F136<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F136<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F136<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F136<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F136<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F136<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F136*BT136+BU136","v":4.798846666666667},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.7646681965993054},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F142<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F142<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F142<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F142<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F142<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F142<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F142<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F142<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F142<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F142<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F142<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F142<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F142<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F142<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F142<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F142*BT142+BU142","v":4.556286666666667},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":1.8586126625826707},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F152<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F152<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F152<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F152<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F152<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F152<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F152<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F152<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F152<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F152<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F152<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F152<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F152<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F152<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F152<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F152*BT152+BU152","v":5.002875},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.6927011154632596},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F169<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F169<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F169<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F169<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F169<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F169<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F169<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F169<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F169<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F169<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F169<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F169<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F169<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F169<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F169<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F169*BT169+BU169","v":5.253015},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.612097451277648},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F175<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F175<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F175<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F175<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F175<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F175<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F175<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F175<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F175<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F175<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F175<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F175<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F175<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F175<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F175<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F175*BT175+BU175","v":4.7710533333333345},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.7749481092274357},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F185<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F185<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F185<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F185<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F185<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F185<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F185<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F185<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F185<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F185<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F185<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F185<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F185<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F185<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F185<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F185*BT185+BU185","v":5.507576666666667},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.5375858758855083},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F201<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F201<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F201<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F201<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F201<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F201<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F201<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F201<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F201<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F201<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F201<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F201<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F201<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F201<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F201<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F201*BT201+BU201","v":5.342711666666666},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.5850325867026804},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F211<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F211<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F211<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F211<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F211<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F211<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F211<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.2330000000000001},{"$f":"IF(Bilans!F211<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F211<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F211<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F211<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F211<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F211<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F211<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F211<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":0.8639999999999981},{"$f":"Bilans!F211*BT211+BU211","v":5.932720833333334},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.4274010746373265},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F217<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F217<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F217<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F217<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F217<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F217<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F217<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F217<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F217<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F217<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F217<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F217<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F217<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F217<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F217<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F217*BT217+BU217","v":5.011718333333333},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.689714291543371},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F234<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F234<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F234<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F234<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F234<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F234<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F234<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.2330000000000001},{"$f":"IF(Bilans!F234<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F234<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F234<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F234<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F234<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F234<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F234<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F234<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":0.8639999999999981},{"$f":"Bilans!F234*BT234+BU234","v":6.559879166666668},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.2909341586738965},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F244<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F244<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F244<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F244<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F244<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F244<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F244<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F244<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F244<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F244<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F244<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F244<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F244<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F244<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F244<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F244*BT244+BU244","v":4.604293333333333},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.8392338367574157},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"R250*Bilans!F250+S250","v":16.82615},{"v":0.05812133692694606,"d":"5.81%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A10'!$C$39+'251.A10'!$C$40)","v":0.9779583333333333},null,15.848191666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AC250*Bilans!F250+AD250","v":6.394500000000001},6.153198113207548,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ250*Bilans!F250+AK250","v":16.82615},{"v":0.05812133692694606,"d":"5.81%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":15.848191666666665},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AU250*Bilans!F250+AV250","v":6.394500000000001},6.153198113207548,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"BB250*Bilans!F250+BC250","v":16.82615},{"v":0.05812133692694606,"d":"5.81%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":15.848191666666665},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W250<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W250<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W250<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W250<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W250<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"BM250*Bilans!F250+BN250","v":4.885740740740739},4.701373165618447,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F250<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F250<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F250<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F250<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F250*BT250+BU250","v":4.313726666666667},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":1.9631220861675494},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.7019999999999997},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":6.200000000000003},{"$f":"CC250*Bilans!F250+CD250","v":14.6357},{"v":0.06682005871487755,"d":"6.68%"},0.9779583333333333,null,{"$f":"CE250-CG250","v":13.657741666666666},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.166},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.8599999999999994},{"$f":"CN250*Bilans!F250+CO250","v":4.8547666666666665},4.6715679245283015,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A10'!$C$39+'251.A10'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W260<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W260<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W260<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W260<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W260<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.7342129629629635},2.631035115303984,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F260<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F260<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F260<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F260<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F260*BT260+BU260","v":5.361661666666667},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.5794305235018722},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"R277*Bilans!F277+S277","v":18.0384625},{"v":0.03737904029607106,"d":"3.74%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A10'!$C$39+'251.A10'!$C$40)","v":0.6742604166666668},null,17.364202083333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AC277*Bilans!F277+AD277","v":7.0638749999999995},6.797313679245282,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ277*Bilans!F277+AK277","v":18.0384625},{"v":0.03737904029607106,"d":"3.74%"},0.6742604166666668,null,17.364202083333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AU277*Bilans!F277+AV277","v":7.0638749999999995},6.797313679245282,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"BB277*Bilans!F277+BC277","v":18.0384625},{"v":0.03737904029607106,"d":"3.74%"},0.6742604166666668,null,17.364202083333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W277<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W277<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W277<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W277<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W277<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"BM277*Bilans!F277+BN277","v":5.243842592592591},5.045961740041927,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F277<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F277<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F277<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F277<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F277*BT277+BU277","v":4.689568333333334},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.8057892520363292},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.7019999999999997},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":6.200000000000003},{"$f":"CC277*Bilans!F277+CD277","v":16.376075},{"v":0.04117350565789829,"d":"4.12%"},0.6742604166666668,null,15.701814583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.166},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.8599999999999994},{"$f":"CN277*Bilans!F277+CO277","v":5.266308333333333},5.067579716981132,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"R286*Bilans!F286+S286","v":16.976925},{"v":0.05538031769593138,"d":"5.54%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A10'!$C$39+'251.A10'!$C$40)","v":0.9401875},null,16.0367375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AC286*Bilans!F286+AD286","v":6.47775},6.233306603773586,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ286*Bilans!F286+AK286","v":16.976925},{"v":0.05538031769593138,"d":"5.54%"},0.9401875,null,16.0367375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AU286*Bilans!F286+AV286","v":6.47775},6.233306603773586,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"BB286*Bilans!F286+BC286","v":16.976925},{"v":0.05538031769593138,"d":"5.54%"},0.9401875,null,16.0367375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W286<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W286<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W286<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W286<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W286<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"BM286*Bilans!F286+BN286","v":4.930277777777777},4.744229559748427,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F286<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F286<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F286<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F286<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F286*BT286+BU286","v":4.36047},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":1.942077824872836},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.7019999999999997},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":6.200000000000003},{"$f":"CC286*Bilans!F286+CD286","v":14.85215},{"v":0.06330312446346152,"d":"6.33%"},0.9401875,null,13.9119625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.166},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.8599999999999994},{"$f":"CN286*Bilans!F286+CO286","v":4.90595},4.720819811320754,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R292*Bilans!F292+S292","v":14.510916666666668},{"v":0.09307216980319413,"d":"9.31%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.3505624999999999},null,13.160354166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.18000000000000002},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.049999999999999},{"$f":"AC292*Bilans!F292+AD292","v":5.6655},5.4517075471698115,152.66689229716977,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.112610537463594},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.8333333333333334},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":4.886666666666667},{"$f":"AJ292*Bilans!F292+AK292","v":12.365833333333335},{"v":0.10921726531437427,"d":"10.92%"},1.3505624999999999,null,11.015270833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.2533333333333334},{"$f":"AU292*Bilans!F292+AV292","v":4.3901666666666666},4.2245,118.30078574999996,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":7.888309859154927},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB292*Bilans!F292+BC292","v":14.510916666666668},{"v":0.09307216980319413,"d":"9.31%"},1.3505624999999999,null,13.160354166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W292<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W292<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W292<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W292<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W292<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.049999999999999},{"$f":"BM292*Bilans!F292+BN292","v":5.346388888888888},5.1446383647798735,144.06788044811316,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":6.477455291733776},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F292<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F292<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1120000000000001},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F292<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F292<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.887999999999999},{"$f":"Bilans!F292*BT292+BU292","v":3.8932},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.175170063963643},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.8333333333333334},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":4.886666666666667},{"$f":"CC292*Bilans!F292+CD292","v":12.365833333333335},{"v":0.10921726531437427,"d":"10.92%"},1.3505624999999999,null,11.015270833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.2533333333333334},{"$f":"CN292*Bilans!F292+CO292","v":4.3901666666666666},4.2245,118.30078574999996,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":7.888309859154927}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R309*Bilans!F309+S309","v":12.533499999999998},{"v":0.12266126780228989,"d":"12.27%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.5373750000000002},null,10.996124999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.18000000000000002},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.049999999999999},{"$f":"AC309*Bilans!F309+AD309","v":5.390999999999999},5.187566037735849,168.52845786792452,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":7.452344648488222},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.8333333333333334},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":4.886666666666667},{"$f":"AJ309*Bilans!F309+AK309","v":11.094999999999999},{"v":0.13856466876971613,"d":"13.86%"},1.5373750000000002,null,9.557624999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.2533333333333334},{"$f":"AU309*Bilans!F309+AV309","v":4.196999999999999},4.038622641509433,131.20273375471697,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":9.572454133905174},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB309*Bilans!F309+BC309","v":12.533499999999998},{"v":0.12266126780228989,"d":"12.27%"},1.5373750000000002,null,10.996124999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W309<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W309<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W309<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W309<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W309<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.049999999999999},{"$f":"BM309*Bilans!F309+BN309","v":5.1261111111111095},4.932672955974842,160.2477463207547,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":7.837440338138075},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F309<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F309<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1120000000000001},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F309<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F309<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.887999999999999},{"$f":"Bilans!F309*BT309+BU309","v":3.7223999999999995},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.2749763843281907},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.8333333333333334},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":4.886666666666667},{"$f":"CC309*Bilans!F309+CD309","v":11.094999999999999},{"v":0.13856466876971613,"d":"13.86%"},1.5373750000000002,null,9.557624999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.2533333333333334},{"$f":"CN309*Bilans!F309+CO309","v":4.196999999999999},4.038622641509433,131.20273375471697,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":9.572454133905174}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R315*Bilans!F315+S315","v":15.775166666666664},{"v":0.07804196469133981,"d":"7.80%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.2311250000000005},null,14.544041666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.18000000000000002},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.049999999999999},{"$f":"AC315*Bilans!F315+AD315","v":5.840999999999998},5.620584905660376,141.28464277358492,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":5.322049306625581},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.8333333333333334},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":4.886666666666667},{"$f":"AJ315*Bilans!F315+AK315","v":13.178333333333331},{"v":0.09342038699886182,"d":"9.34%"},1.2311250000000005,null,11.94720833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.2533333333333334},{"$f":"AU315*Bilans!F315+AV315","v":4.513666666666666},4.343339622641508,109.17852809433963,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":6.887103611254711},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB315*Bilans!F315+BC315","v":15.775166666666664},{"v":0.07804196469133981,"d":"7.80%"},1.2311250000000005,null,14.544041666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W315<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W315<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W315<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W315<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W315<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.049999999999999},{"$f":"BM315*Bilans!F315+BN315","v":5.48722222222222},5.280157232704401,132.72731235849056,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":5.665177888022682},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F315<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F315<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1120000000000001},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F315<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F315<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.887999999999999},{"$f":"Bilans!F315*BT315+BU315","v":4.0024},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.115823529138331},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.8333333333333334},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":4.886666666666667},{"$f":"CC315*Bilans!F315+CD315","v":13.178333333333331},{"v":0.09342038699886182,"d":"9.34%"},1.2311250000000005,null,11.94720833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.2533333333333334},{"$f":"CN315*Bilans!F315+CO315","v":4.513666666666666},4.343339622641508,109.17852809433963,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":6.887103611254711}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R325*Bilans!F325+S325","v":11.527783333333334},{"v":0.16103576576589604,"d":"16.10%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.856385416666667},null,9.671397916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC325*Bilans!F325+AD325","v":4.943791666666666},4.757233490566037,190.9708133201651,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":10.041648700811628},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ325*Bilans!F325+AK325","v":10.349483333333332},{"v":0.17936986387404208,"d":"17.94%"},1.856385416666667,null,8.493097916666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU325*Bilans!F325+AV325","v":3.8858083333333333},3.7391740566037734,150.10259894775947,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":12.775673658633877},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB325*Bilans!F325+BC325","v":11.527783333333334},{"v":0.16103576576589604,"d":"16.10%"},1.856385416666667,null,9.671397916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W325<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W325<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W325<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W325<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W325<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM325*Bilans!F325+BN325","v":4.819953703703703},4.638068658280922,186.18714966653565,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":10.299646473475429},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F325<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F325<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F325<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F325<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F325*BT325+BU325","v":3.4557216666666664},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.4505365043451866},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC325*Bilans!F325+CD325","v":11.429166666666665},{"v":0.1624252643091506,"d":"16.24%"},1.856385416666667,null,9.572781249999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN325*Bilans!F325+CO325","v":3.4557216666666664},3.325317075471698,133.48903468992927,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":14.365687967732745}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R342*Bilans!F342+S342","v":10.880629629629631},{"v":0.20978412197006574,"d":"20.98%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.2825833333333336},null,8.598046296296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC342*Bilans!F342+AD342","v":4.368518518518519},4.203668763102725,211.74720293501048,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":14.25961068249258},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ342*Bilans!F342+AK342","v":9.745296296296296},{"v":0.23422410811673633,"d":"23.42%"},2.2825833333333336,null,7.4627129629629625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU342*Bilans!F342+AV342","v":3.488074074074074},3.356448637316562,169.07103075890987,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":17.85895941727367},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB342*Bilans!F342+BC342","v":10.880629629629631},{"v":0.20978412197006574,"d":"20.98%"},2.2825833333333336,null,8.598046296296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W342<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W342<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W342<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W342<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W342<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM342*Bilans!F342+BN342","v":4.368518518518519},4.203668763102725,211.74720293501048,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":14.25961068249258},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F342<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F342<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F342<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F342<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F342*BT342+BU342","v":3.1196148148148146},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.7145569551752344},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC342*Bilans!F342+CD342","v":10.741777777777777},{"v":0.21249586246845137,"d":"21.25%"},2.2825833333333336,null,8.459194444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN342*Bilans!F342+CO342","v":3.1196148148148146},3.001893501048218,151.21137943480085,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":19.968290007313342}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R352*Bilans!F352+S352","v":10.635449074074074},{"v":0.23463297750317008,"d":"23.46%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.4954270833333334},null,8.140021990740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC352*Bilans!F352+AD352","v":4.117546296296297},3.962167190775682,219.82202628603252,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":16.66297617468152},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ352*Bilans!F352+AK352","v":9.430615740740741},{"v":0.26460913602416875,"d":"26.46%"},2.4954270833333334,null,6.935188657407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU352*Bilans!F352+AV352","v":3.318185185185185},3.192970649895178,177.14680989884695,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":20.677138858813944},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB352*Bilans!F352+BC352","v":10.635449074074074},{"v":0.23463297750317008,"d":"23.46%"},2.4954270833333334,null,8.140021990740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W352<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W352<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W352<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W352<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W352<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM352*Bilans!F352+BN352","v":4.117546296296297},3.962167190775682,219.82202628603252,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":16.66297617468152},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F352<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F352<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F352<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F352<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F352*BT352+BU352","v":2.981387037037037},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":2.8404135349831323},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC352*Bilans!F352+CD352","v":10.417444444444444},{"v":0.23954311411414617,"d":"23.95%"},2.4954270833333334,null,7.92201736111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN352*Bilans!F352+CO352","v":2.981387037037037},2.868881865828092,159.166283136609,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":23.012971808423746}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R358*Bilans!F358+S358","v":10.910615740740742},{"v":0.20682169888059243,"d":"20.68%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.2565520833333337},null,8.654063657407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC358*Bilans!F358+AD358","v":4.399212962962963},4.2332049266247385,210.5903037860325,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":13.984493669953586},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ358*Bilans!F358+AK358","v":9.783782407407406},{"v":0.2306420962126952,"d":"23.06%"},2.2565520833333337,null,7.527230324074072,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU358*Bilans!F358+AV358","v":3.5088518518518517},3.3764423480083856,167.96872159696014,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":17.533018899291736},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB358*Bilans!F358+BC358","v":10.910615740740742},{"v":0.20682169888059243,"d":"20.68%"},2.2565520833333337,null,8.654063657407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W358<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W358<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W358<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W358<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W358<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM358*Bilans!F358+BN358","v":4.399212962962963},4.2332049266247385,210.5903037860325,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":13.984493669953586},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F358<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F358<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F358<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F358<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F358*BT358+BU358","v":3.1365203703703703},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.699925743515348},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC358*Bilans!F358+CD358","v":10.781444444444444},{"v":0.2092996068347882,"d":"20.93%"},2.2565520833333337,null,8.52489236111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN358*Bilans!F358+CO358","v":3.1365203703703703},3.018161111111111,150.1452153347222,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":19.614336452107516}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R369*Bilans!F369+S369","v":10.983883333333335},{"v":0.19995868947381998,"d":"20.00%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.196322916666667},null,8.787560416666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC369*Bilans!F369+AD369","v":4.472041666666667},4.303285377358491,207.85621447582548,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":13.357023171742956},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ369*Bilans!F369+AK369","v":9.872183333333332},{"v":0.22247590451960142,"d":"22.25%"},2.196322916666667,null,7.675860416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU369*Bilans!F369+AV369","v":3.5583583333333335},3.4240806603773586,165.38908803738207,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":16.7867197654349},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB369*Bilans!F369+BC369","v":10.983883333333335},{"v":0.19995868947381998,"d":"20.00%"},2.196322916666667,null,8.787560416666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W369<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W369<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W369<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W369<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W369<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM369*Bilans!F369+BN369","v":4.41912037037037},4.252361111111111,205.3964832986111,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":13.516980566352025},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F369<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F369<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F369<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F369<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F369*BT369+BU369","v":3.1771116666666663},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.6654310523205584},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC369*Bilans!F369+CD369","v":10.874166666666666},{"v":0.20197620507318573,"d":"20.20%"},2.196322916666667,null,8.67784375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN369*Bilans!F369+CO369","v":3.1771116666666663},3.057220660377358,147.66910803238204,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":18.80109056076615}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R370*Bilans!F370+S370","v":10.800666666666668},{"v":0.21776433553484353,"d":"21.78%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.3520000000000003},null,8.448666666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC370*Bilans!F370+AD370","v":4.286666666666667},4.124905660377359,214.651840754717,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":15.01251788491446},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ370*Bilans!F370+AK370","v":9.642666666666667},{"v":0.24391592920353986,"d":"24.39%"},2.3520000000000003,null,7.290666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU370*Bilans!F370+AV370","v":3.4326666666666665},3.303132075471698,171.8883869433962,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":18.74742474266848},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB370*Bilans!F370+BC370","v":10.800666666666668},{"v":0.21776433553484353,"d":"21.78%"},2.3520000000000003,null,8.448666666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W370<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W370<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W370<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W370<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W370<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM370*Bilans!F370+BN370","v":4.286666666666667},4.124905660377359,214.651840754717,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":15.01251788491446},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F370<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F370<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F370<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F370<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F370*BT370+BU370","v":3.074533333333333},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.7543601499490187},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC370*Bilans!F370+CD370","v":10.636},{"v":0.22113576532531032,"d":"22.11%"},2.3520000000000003,null,8.283999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN370*Bilans!F370+CO370","v":3.074533333333333},2.9585132075471696,153.9551102943396,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":20.93119606227503}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R371*Bilans!F371+S371","v":11.081883333333334},{"v":0.19266336347762789,"d":"19.27%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.1350729166666667},null,8.946810416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC371*Bilans!F371+AD371","v":4.557041666666667},4.3850778301886795,205.36086867393868,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":12.708960857281312},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ371*Bilans!F371+AK371","v":9.958183333333332},{"v":0.21440385712922874,"d":"21.44%"},2.1350729166666667,null,7.823110416666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU371*Bilans!F371+AV371","v":3.6173583333333332},3.4808542452830187,163.014495801533,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":16.01037520474195},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB371*Bilans!F371+BC371","v":11.081883333333334},{"v":0.19266336347762789,"d":"19.27%"},2.1350729166666667,null,8.946810416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W371<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W371<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W371<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W371<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W371<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM371*Bilans!F371+BN371","v":4.491342592592592},4.3218579664570225,202.40017182062365,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":12.89486672920124},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F371<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F371<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F371<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F371<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F371*BT371+BU371","v":3.2273116666666666},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.6239709602543053},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC371*Bilans!F371+CD371","v":10.974166666666665},{"v":0.1945544460475359,"d":"19.46%"},2.1350729166666667,null,8.839093749999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN371*Bilans!F371+CO371","v":3.2273116666666666},3.105526320754717,145.4372322720047,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":17.945358288399994}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.541281316513019},{"$f":"SUM(AF7:AF372)/229","v":4.37220035632547},{"$f":"SUM(AG7:AG372)/Z373","v":4.104415890476512},{"$f":"SUM(AH7:AH372)","v":2858.3503748022986},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.8446502995309713},{"$f":"SUM(AX7:AX372)/229","v":3.7018387573718563},{"$f":"SUM(AY7:AY372)/AR373","v":3.339469337829406},{"$f":"SUM(AZ7:AZ372)","v":3533.0646892851837},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9508.55192},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":4.266880729419375},{"$f":"SUM(BP7:BP372)/229","v":4.10844272808278},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.883963707181159},{"$f":"SUM(BR7:BR372)","v":3172.424051450165},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1458.040359904888},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":827.7528180485448},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":9508.55192},{"$f":"SUM(CL7:CL372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.3398044599061936},{"$f":"SUM(CQ7:CQ372)/229","v":3.2127316938695274},{"$f":"SUM(CR7:CR372)/CK373","v":2.981728828888661},{"$f":"SUM(CS7:CS372)","v":3978.7595157928154}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.9946311230270903},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-251-A13","index":36,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4281.886836287795},null,null,"COP",{"$f":"K13","v":3.857885953939012},{"$f":"L13","v":3.361404104897985},{"$f":"M13","v":3.610528617702734},{"$f":"N13","v":3.346908897783828},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9996542170277353},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9996542170277353},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9965213914648573},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9965322553040862},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.610528617702734},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.4578297226472987E-4},{"$f":"1-L3","v":3.4578297226472987E-4},{"$f":"1-M3","v":0.003478608535142702},{"$f":"1-N3","v":3.4677446959138214E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9965213914648573},null,null,"COP-Inst",{"$f":"K14","v":3.8582318565184988},{"$f":"L14","v":3.3617500074774713},{"$f":"M14","v":3.6140193691958147},{"$f":"N14","v":3.350388709578636}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.003478608535142702},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.6140193691958147},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R7*Bilans!F7+S7","v":12.415966666666668},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.17405847041041242,"d":"17.41%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":10.254862500000002},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC7*Bilans!F7+AD7","v":4.06815},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.9146349056603778},{"$f":"AF7*Z7","v":185.77487140047174},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":14.4261818435079},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ7*Bilans!F7+AK7","v":12.177399999999999},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.1774684388019337,"d":"17.75%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":10.01629583333333},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU7*Bilans!F7+AV7","v":3.3480499999999997},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.2217084905660376},{"$f":"AX7*AR7","v":152.8910089825472},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":17.52897109262606},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB7*Bilans!F7+BC7","v":12.415966666666668},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.17405847041041242,"d":"17.41%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":10.254862500000002},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W7<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W7<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W7<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W7<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W7<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM7*Bilans!F7+BN7","v":3.7526574074074075},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.6110476939203355},{"$f":"BP7*BJ7","v":171.3676848865304},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":15.639016647462169},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F7<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F7<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F7<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F7<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F7*BT7+BU7","v":3.15717},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.682266743008218},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC7*Bilans!F7+CD7","v":12.35525},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.17491383554899068,"d":"17.49%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"CE7-CG7","v":10.194145833333334},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN7*Bilans!F7+CO7","v":3.15717},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":3.0380315094339623},{"$f":"CQ7*CK7","v":144.17434232745285},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":18.588758814592396}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R8*Bilans!F8+S8","v":11.968037037037037},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.21255922410618408,"d":"21.26%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":9.424120370370371},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC8*Bilans!F8+AD8","v":3.6695185185185184},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.5310461215932913},{"$f":"AF8*Z8","v":200.01257651153043},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":19.089628874511746},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ8*Bilans!F8+AK8","v":11.657333333333332},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.21822457966373104,"d":"21.82%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":9.113416666666666},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU8*Bilans!F8+AV8","v":3.0655925925925924},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.949909853249476},{"$f":"AX8*AR8","v":167.09469372746332},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":22.85031182418963},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB8*Bilans!F8+BC8","v":11.968037037037037},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.21255922410618408,"d":"21.26%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":9.424120370370371},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W8<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W8<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W8<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W8<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W8<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM8*Bilans!F8+BN8","v":3.6695185185185184},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.5310461215932913},{"$f":"BP8*BJ8","v":200.01257651153043},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":19.089628874511746},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F8<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F8<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F8<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F8<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F8*BT8+BU8","v":2.906185185185185},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.9139134478395747},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC8*Bilans!F8+CD8","v":11.763555555555556},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.2162540615082364,"d":"21.63%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"CE8-CG8","v":9.219638888888888},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN8*Bilans!F8+CO8","v":2.906185185185185},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.796517819706499},{"$f":"CQ8*CK8","v":158.40595537945492},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":24.103676195088386}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2489.84615442342},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R9*Bilans!F9+S9","v":11.861601851851853},{"v":0.22264242775279397,"d":"22.26%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.6408958333333334},null,9.22070601851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC9*Bilans!F9+AD9","v":3.580675925925926},3.4455560796645703,203.18961035193922,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":20.367128956099226},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ9*Bilans!F9+AK9","v":11.530666666666667},{"v":0.22903236297409807,"d":"22.90%"},2.6408958333333334,null,8.889770833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU9*Bilans!F9+AV9","v":3.00137962962963},2.8881200209643607,170.31676981629982,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":24.298188610793183},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB9*Bilans!F9+BC9","v":11.861601851851853},{"v":0.22264242775279397,"d":"22.26%"},2.6408958333333334,null,9.22070601851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W9<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W9<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W9<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W9<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W9<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM9*Bilans!F9+BN9","v":3.580675925925926},3.4455560796645703,203.18961035193922,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":20.367128956099226},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F9<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F9<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F9<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F9<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F9*BT9+BU9","v":2.849009259259259},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":2.97239191676935},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC9*Bilans!F9+CD9","v":11.615777777777778},{"v":0.22735419735608656,"d":"22.74%"},2.6408958333333334,null,8.974881944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN9*Bilans!F9+CO9","v":2.849009259259259},2.741499475890985,161.67033634250524,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":25.597701410171833}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R10*Bilans!F10+S10","v":11.180976851851852},{"v":0.2916607490152545,"d":"29.17%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.2610520833333334},null,7.919924768518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC10*Bilans!F10+AD10","v":3.012550925925926},2.8988697589098535,214.09675076172695,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":30.317935888589552},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ10*Bilans!F10+AK10","v":10.720666666666666},{"v":0.30418370281698903,"d":"30.42%"},3.2610520833333334,null,7.459614583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU10*Bilans!F10+AV10","v":2.5907546296296298},2.4929903039832286,184.12042214825735,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":35.25394678012805},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB10*Bilans!F10+BC10","v":11.180976851851852},{"v":0.2916607490152545,"d":"29.17%"},3.2610520833333334,null,7.919924768518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W10<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W10<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W10<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W10<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W10<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM10*Bilans!F10+BN10","v":3.012550925925926},2.8988697589098535,214.09675076172695,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":30.317935888589552},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F10<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F10<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F10<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F10<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F10*BT10+BU10","v":2.4833842592592594},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.410012792603103},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC10*Bilans!F10+CD10","v":10.670777777777777},{"v":0.3056058472255485,"d":"30.56%"},3.2610520833333334,null,7.409725694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN10*Bilans!F10+CO10","v":2.4833842592592594},2.389671645702306,176.48979681125525,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":36.7781689413528}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.8189315043048992},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R11*Bilans!F11+S11","v":11.273407407407408},{"v":0.281798858013943,"d":"28.18%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.1768333333333336},null,8.096574074074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC11*Bilans!F11+AD11","v":3.089703703703704},2.9731111111111113,213.57046355555556,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":28.751855146124523},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ11*Bilans!F11+AK11","v":10.830666666666666},{"v":0.2933183552874554,"d":"29.33%"},3.1768333333333336,null,7.653833333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU11*Bilans!F11+AV11","v":2.6465185185185183},2.546649895178197,182.9360485702306,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":33.566632053291535},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB11*Bilans!F11+BC11","v":11.273407407407408},{"v":0.281798858013943,"d":"28.18%"},3.1768333333333336,null,8.096574074074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W11<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W11<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W11<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W11<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W11<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM11*Bilans!F11+BN11","v":3.089703703703704},2.9731111111111113,213.57046355555556,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":28.751855146124523},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F11<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F11<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F11<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F11<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F11*BT11+BU11","v":2.5330370370370368},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.3431694717456417},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC11*Bilans!F11+CD11","v":10.799111111111111},{"v":0.2941754465388098,"d":"29.42%"},3.1768333333333336,null,7.622277777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN11*Bilans!F11+CO11","v":2.5330370370370368},2.43745073375262,175.0918360083857,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":35.0704360159083}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R12*Bilans!F12+S12","v":11.146245370370371},{"v":0.29540870555564097,"d":"29.54%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.2926979166666674},null,7.853547453703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC12*Bilans!F12+AD12","v":2.983560185185185},2.8709730083857443,214.2169332774502,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":30.92733795847305},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ12*Bilans!F12+AK12","v":10.679333333333332},{"v":0.30832429458767724,"d":"30.83%"},3.2926979166666674,null,7.386635416666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU12*Bilans!F12+AV12","v":2.569800925925926},2.472827306079665,184.50939123630766,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":35.90689583607319},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB12*Bilans!F12+BF8","v":1.6190509259259267},{"v":1,"d":"100.00%"},3.2926979166666674,null,-1.6736469907407407,0.508290475803818,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":36.68878322051707},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":37.925966779482934},null,{"$f":"IF(Bilans!W12<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W12<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W12<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W12<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W12<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W12<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM12*Bilans!F12+BN12","v":2.983560185185185},2.1954499475890987,80.548387198592,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":65.01832606355855},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F12<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F12<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F12<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F12<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F12*BT12+BU12","v":2.4647268518518515},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.4358257941080232},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC12*Bilans!F12+CD12","v":10.622555555555556},{"v":0.3099722942794683,"d":"31.00%"},3.2926979166666674,null,7.329857638888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":37.925966779482934},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN12*Bilans!F12+CO12","v":2.4647268518518515},2.371718291404612,176.96516738358227,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":82.56954760375221}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":2983.5012134962417},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.857885953939012},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.361404104897985},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.610528617702734},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.346908897783828},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R13*Bilans!F13+S13","v":11.191620370370371},{"v":0.29051683840836606,"d":"29.05%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.251354166666667},null,7.940266203703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC13*Bilans!F13+AD13","v":3.0214351851851853},2.9074187631027253,214.0514378865304,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":30.133524661753214},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ13*Bilans!F13+AK13","v":10.733333333333333},{"v":0.302921195652174,"d":"30.29%"},3.251354166666667,null,7.481979166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU13*Bilans!F13+AV13","v":2.597175925925926},2.4991692872117404,183.99509084774635,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":35.055958573236595},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB13*Bilans!F13+BC13","v":11.191620370370371},{"v":0.29051683840836606,"d":"29.05%"},3.251354166666667,null,7.940266203703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W13<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W13<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W13<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W13<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W13<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM13*Bilans!F13+BN13","v":3.0214351851851853},2.9074187631027253,214.0514378865304,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":30.133524661753214},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F13<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F13<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F13<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F13<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F13*BT13+BU13","v":2.489101851851852},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.4021798210960803},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC13*Bilans!F13+CD13","v":10.685555555555556},{"v":0.30427563169387545,"d":"30.43%"},3.251354166666667,null,7.434201388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN13*Bilans!F13+CO13","v":2.489101851851852},2.3951734800838578,176.33865953747383,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":36.578049869244815}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.8582318565184988},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.3617500074774713},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.6140193691958147},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.350388709578636},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R14*Bilans!F14+S14","v":11.57926851851852},{"v":0.2502874709830228,"d":"25.03%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.8981458333333334},null,8.681122685185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC14*Bilans!F14+AD14","v":3.3450092592592595},3.2187824947589103,209.6891950123166,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":24.084617437254504},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ14*Bilans!F14+AK14","v":11.194666666666667},{"v":0.2588863000238209,"d":"25.89%"},2.8981458333333334,null,8.296520833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU14*Bilans!F14+AV14","v":2.8310462962962966},2.7242143605870024,177.47030662762057,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":28.45706495112067},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB14*Bilans!F14+BC14","v":11.57926851851852},{"v":0.2502874709830228,"d":"25.03%"},2.8981458333333334,null,8.681122685185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W14<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W14<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W14<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W14<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W14<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM14*Bilans!F14+BN14","v":3.3450092592592595},3.2187824947589103,209.6891950123166,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":24.084617437254504},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F14<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F14<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F14<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F14<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F14*BT14+BU14","v":2.6973425925925927},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.139524106533219},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC14*Bilans!F14+CD14","v":11.223777777777778},{"v":0.258214826657691,"d":"25.82%"},2.8981458333333334,null,8.325631944444446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN14*Bilans!F14+CO14","v":2.6973425925925927},2.5955560796645702,169.08879858778826,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":29.86764401176741}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.1870447637114654},{"$nulls":4},{"$f":"F11","v":3.8189315043048992},{"$f":"F15","v":3.1870447637114654},{"$f":"F28","v":3.5036865502218957},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R15*Bilans!F15+S15","v":11.26388425925926},{"v":0.2828074528596189,"d":"28.28%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.185510416666667},null,8.078373842592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC15*Bilans!F15+AD15","v":3.08175462962963},2.9654620020964364,213.638554920532,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":28.909585568586916},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ15*Bilans!F15+AK15","v":10.819333333333333},{"v":0.29442760644525234,"d":"29.44%"},3.185510416666667,null,7.6338229166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU15*Bilans!F15+AV15","v":2.6407731481481482},2.5411213312368974,183.06809822530136,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":33.73718383540174},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB15*Bilans!F15+BC15","v":11.26388425925926},{"v":0.2828074528596189,"d":"28.28%"},3.185510416666667,null,8.078373842592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W15<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W15<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W15<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W15<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W15<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM15*Bilans!F15+BN15","v":3.08175462962963},2.9654620020964364,213.638554920532,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":28.909585568586916},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F15<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F15<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F15<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F15<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F15*BT15+BU15","v":2.5279212962962965},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.349935025837403},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC15*Bilans!F15+CD15","v":10.785888888888888},{"v":0.2953405555612787,"d":"29.53%"},3.185510416666667,null,7.600378472222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN15*Bilans!F15+CO15","v":2.5279212962962965},2.4325280398322855,175.24479317760745,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":35.243284392278085}]
[null,10,{"$nulls":8},{"$f":"F19","v":4.000718143832496},{"$f":"F19","v":4.000718143832496},{"$f":"F19","v":4.000718143832496},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R16*Bilans!F16+S16","v":12.015092592592593},{"v":0.20815833481038512,"d":"20.82%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.501041666666667},null,9.514050925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC16*Bilans!F16+AD16","v":3.7087962962962964},3.568841719077568,198.48113220649898,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":18.544350018724256},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ16*Bilans!F16+AK16","v":11.713333333333333},{"v":0.2135209163346614,"d":"21.35%"},2.501041666666667,null,9.212291666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU16*Bilans!F16+AV16","v":3.0939814814814817},2.977227463312369,165.57850537211743,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":22.229356277121056},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB16*Bilans!F16+BC16","v":12.015092592592593},{"v":0.20815833481038512,"d":"20.82%"},2.501041666666667,null,9.514050925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W16<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W16<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W16<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W16<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W16<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM16*Bilans!F16+BN16","v":3.7087962962962964},3.568841719077568,198.48113220649898,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":18.544350018724256},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F16<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F16<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F16<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F16<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F16*BT16+BU16","v":2.931462962962963},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":2.88878699816964},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC16*Bilans!F16+CD16","v":11.828888888888889},{"v":0.21143504602667673,"d":"21.14%"},2.501041666666667,null,9.327847222222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN16*Bilans!F16+CO16","v":2.931462962962963},2.8208417190775683,156.88111220649898,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":23.461738229552935}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":648.197578715026},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R17*Bilans!F17+S17","v":11.94226851851852},{"v":0.2149839311812617,"d":"21.50%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.5673958333333333},null,9.374872685185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC17*Bilans!F17+AD17","v":3.6480092592592595},3.510348532494759,200.81826367269392,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":19.39320963996091},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ17*Bilans!F17+AK17","v":11.626666666666667},{"v":0.22081959575688073,"d":"22.08%"},2.5673958333333333,null,9.059270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU17*Bilans!F17+AV17","v":3.0500462962962964},2.934950209643606,167.90116411818659,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":23.195257206174766},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB17*Bilans!F17+BC17","v":11.94226851851852},{"v":0.2149839311812617,"d":"21.50%"},2.5673958333333333,null,9.374872685185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W17<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W17<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W17<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W17<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W17<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM17*Bilans!F17+BN17","v":3.6480092592592595},3.510348532494759,200.81826367269392,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":19.39320963996091},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F17<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F17<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F17<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F17<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F17*BT17+BU17","v":2.8923425925925925},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":2.927859277359156},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC17*Bilans!F17+CD17","v":11.727777777777778},{"v":0.21891579819990525,"d":"21.89%"},2.5673958333333333,null,9.160381944444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN17*Bilans!F17+CO17","v":2.8923425925925925},2.7831975890985325,159.2197760783543,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":24.45996837114603}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":3919.890827655563},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R18*Bilans!F18+S18","v":11.918180555555557},{"v":0.21725998678489564,"d":"21.73%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.5893437500000003},null,9.328836805555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC18*Bilans!F18+AD18","v":3.627902777777778},3.4910007861635224,201.55031213856137,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":19.680246928704598},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ18*Bilans!F18+AK18","v":11.597999999999999},{"v":0.2232577815140542,"d":"22.33%"},2.5893437500000003,null,9.008656249999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU18*Bilans!F18+AV18","v":3.035513888888889},2.9209661949685537,168.63979254186324,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":23.520901275182215},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB18*Bilans!F18+BC18","v":11.918180555555557},{"v":0.21725998678489564,"d":"21.73%"},2.5893437500000003,null,9.328836805555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W18<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W18<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W18<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W18<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W18<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM18*Bilans!F18+BN18","v":3.627902777777778},3.4910007861635224,201.55031213856137,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":19.680246928704598},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F18<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F18<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F18<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F18<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F18*BT18+BU18","v":2.8794027777777775},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":2.941016851959436},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC18*Bilans!F18+CD18","v":11.694333333333333},{"v":0.22141867143630822,"d":"22.14%"},2.5893437500000003,null,9.104989583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN18*Bilans!F18+CO18","v":2.8794027777777775},2.7707460691823895,159.9669462446934,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":24.796121977454817}]
[null,13,null,null,"COP",{"$f":"BV374","v":4.000718143832496},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4281.886836287795},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R19*Bilans!F19+S19","v":11.854319444444446},{"v":0.22333894935156076,"d":"22.33%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.64753125},null,9.206788194444446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC19*Bilans!F19+AD19","v":3.574597222222222},3.4397067610062892,203.39244055837267,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":20.4568579210556},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ19*Bilans!F19+AK19","v":11.522},{"v":0.22978052855407047,"d":"22.98%"},2.64753125,null,8.87446875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU19*Bilans!F19+AV19","v":2.996986111111111},2.883892295597484,170.52671435790094,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":24.39952164906411},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB19*Bilans!F19+BC19","v":11.854319444444446},{"v":0.22333894935156076,"d":"22.33%"},2.64753125,null,9.206788194444446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W19<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W19<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W19<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W19<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W19<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM19*Bilans!F19+BN19","v":3.574597222222222},3.4397067610062892,203.39244055837267,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":20.4568579210556},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F19<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F19<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F19<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F19<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F19*BT19+BU19","v":2.8450972222222224},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":2.976478985280109},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC19*Bilans!F19+CD19","v":11.605666666666666},{"v":0.2281240126949479,"d":"22.81%"},2.64753125,null,8.958135416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN19*Bilans!F19+CO19","v":2.8450972222222224},2.737735062893082,161.88432757016514,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":25.70211904494574}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":4535.377191536065},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R20*Bilans!F20+S20","v":11.442023148148149},{"v":0.2642188254230163,"d":"26.42%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.0231979166666667},null,8.418825231481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC20*Bilans!F20+AD20","v":3.230449074074074},3.1085453354297696,211.83726183719864,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":26.087646712345055},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ20*Bilans!F20+AK20","v":11.031333333333333},{"v":0.2740555312141174,"d":"27.41%"},3.0231979166666667,null,8.008135416666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU20*Bilans!F20+AV20","v":2.74824537037037},2.644537997903564,180.2166698086347,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":30.664952654976826},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB20*Bilans!F20+BC20","v":11.442023148148149},{"v":0.2642188254230163,"d":"26.42%"},3.0231979166666667,null,8.418825231481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W20<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W20<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W20<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W20<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W20<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM20*Bilans!F20+BN20","v":3.230449074074074},3.1085453354297696,211.83726183719864,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":26.087646712345055},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F20<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F20<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F20<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F20<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F20*BT20+BU20","v":2.6236157407407408},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.2277486224535044},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC20*Bilans!F20+CD20","v":11.033222222222221},{"v":0.2740086128762626,"d":"27.40%"},3.0231979166666667,null,8.010024305555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN20*Bilans!F20+CO20","v":2.6236157407407408},2.5246113731656186,172.0440600942741,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":32.12163003065108}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":5},"70/55",{"$f":"CS373+CA373","v":4876.631121294532},{"$nulls":5},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":13.08125},{"$f":"R21*Bilans!F21+S21","v":10.948812499999999},{"v":0.30936003333694867,"d":"30.94%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.387125},null,7.561687499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.05500000000000005},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.3550000000000004},{"$f":"AC21*Bilans!F21+AD21","v":2.93425},2.8235235849056606,217.07531673113212,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":32.402204992757945},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ21*Bilans!F21+AK21","v":10.412312499999999},{"v":0.32529997538971295,"d":"32.53%"},3.387125,null,7.025187499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.7569999999999997},{"$f":"AU21*Bilans!F21+AV21","v":2.42805},2.336425471698113,179.62672668962267,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":39.15741850456128},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB21*Bilans!F21+BC21","v":10.479625},{"v":0.323210515643451,"d":"32.32%"},3.387125,null,7.0925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W21<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W21<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W21<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W21<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W21<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.875},{"$f":"BM21*Bilans!F21+BN21","v":2.0165},1.9404056603773587,149.18032757547175,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":47.14910488470122},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F21<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F21<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F21<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F21<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7569999999999997},{"$f":"Bilans!F21*BT21+BU21","v":2.42805},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.487725579383973},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC21*Bilans!F21+CD21","v":6.8641875},{"v":0.49344878763874095,"d":"49.34%"},3.387125,null,3.4770624999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.1087499999999997},{"$f":"CN21*Bilans!F21+CO21","v":1.9461874999999997},1.9461874999999997,149.6248411875,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":47.00903176081443}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R22*Bilans!F22+S22","v":12.147856481481481},{"v":0.1959253404330973,"d":"19.59%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.3800729166666668},null,9.767783564814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC22*Bilans!F22+AD22","v":3.8196157407407405},3.6754792976939203,193.74094587021747,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":17.066340855016197},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ22*Bilans!F22+AK22","v":11.871333333333332},{"v":0.2004890983882743,"d":"20.05%"},2.3800729166666668,null,9.491260416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU22*Bilans!F22+AV22","v":3.1740787037037035},3.05430214884696,160.99761129448373,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":20.53725513819262},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB22*Bilans!F22+BC22","v":12.147856481481481},{"v":0.1959253404330973,"d":"19.59%"},2.3800729166666668,null,9.767783564814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W22<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W22<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W22<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W22<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W22<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM22*Bilans!F22+BN22","v":3.8196157407407405},3.6754792976939203,193.74094587021747,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":17.066340855016197},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F22<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F22<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F22<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F22<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F22*BT22+BU22","v":3.002782407407407},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.8201750723372663},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC22*Bilans!F22+CD22","v":12.013222222222222},{"v":0.19812110961070672,"d":"19.81%"},2.3800729166666668,null,9.633149305555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN22*Bilans!F22+CO22","v":3.002782407407407},2.889469863731656,152.3090130895571,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":21.708820461269713}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R23*Bilans!F23+S23","v":11.732199074074074},{"v":0.23514790926364013,"d":"23.51%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.7588020833333333},null,8.973396990740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC23*Bilans!F23+AD23","v":3.472662037037037},3.341618186582809,206.51618095355082,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":22.008345476239672},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ23*Bilans!F23+AK23","v":11.376666666666667},{"v":0.24249652065631408,"d":"24.25%"},2.7588020833333333,null,8.617864583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU23*Bilans!F23+AV23","v":2.9233101851851853},2.8129965932914045,173.8467057111504,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":26.144179369214566},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB23*Bilans!F23+BC23","v":11.732199074074074},{"v":0.23514790926364013,"d":"23.51%"},2.7588020833333333,null,8.973396990740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W23<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W23<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W23<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W23<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W23<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM23*Bilans!F23+BN23","v":3.472662037037037},3.341618186582809,206.51618095355082,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":22.008345476239672},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F23<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F23<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F23<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F23<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F23*BT23+BU23","v":2.77949537037037},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.0467300587353874},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC23*Bilans!F23+CD23","v":11.43611111111111},{"v":0.24123603351955308,"d":"24.12%"},2.7588020833333333,null,8.677309027777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN23*Bilans!F23+CO23","v":2.77949537037037},2.674608752620545,165.29416417289045,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":27.496914241360756}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":13.08125},{"$f":"R24*Bilans!F24+S24","v":11.084703125},{"v":0.3001800059485129,"d":"30.02%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.32740625},null,7.757296875000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.05500000000000005},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.3550000000000004},{"$f":"AC24*Bilans!F24+AD24","v":2.9610625},2.84932429245283,214.97510688590796,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":31.510215505414013},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ24*Bilans!F24+AK24","v":10.553078124999999},{"v":0.3153019631416782,"d":"31.53%"},3.32740625,null,7.225671874999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.7569999999999997},{"$f":"AU24*Bilans!F24+AV24","v":2.4490125},2.356596933962264,177.79993632435136,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":38.09850603049187},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB24*Bilans!F24+BC24","v":10.61490625},{"v":0.3134654392260883,"d":"31.35%"},3.32740625,null,7.2875000000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W24<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W24<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W24<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W24<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W24<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.875},{"$f":"BM24*Bilans!F24+BN24","v":2.0712083333333338},1.9930495283018872,150.37110254893867,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":45.04796354784846},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F24<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F24<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F24<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F24<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7569999999999997},{"$f":"Bilans!F24*BT24+BU24","v":2.4490125},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.4578721394942886},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC24*Bilans!F24+CD24","v":6.913546875000001},{"v":0.48128787005584595,"d":"48.13%"},3.32740625,null,3.5861406250000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.1087499999999997},{"$f":"CN24*Bilans!F24+CO24","v":1.9565468749999997},1.9565468749999997,147.6170594882812,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":45.888408628083596}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R25*Bilans!F25+S25","v":11.362476851851852},{"v":0.27244738305704896,"d":"27.24%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.0956770833333334},null,8.266799768518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC25*Bilans!F25+AD25","v":3.164050925925926},3.044652777777778,212.7793651909722,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":27.314982551376495},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ25*Bilans!F25+AK25","v":10.936666666666666},{"v":0.2830548994209083,"d":"28.31%"},3.0956770833333334,null,7.840989583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU25*Bilans!F25+AV25","v":2.7002546296296295},2.5983582285115303,181.5895127473139,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":32.00660963043608},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB25*Bilans!F25+BC25","v":11.362476851851852},{"v":0.27244738305704896,"d":"27.24%"},3.0956770833333334,null,8.266799768518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W25<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W25<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W25<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W25<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W25<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM25*Bilans!F25+BN25","v":3.164050925925926},3.044652777777778,212.7793651909722,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":27.314982551376495},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F25<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F25<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F25<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F25<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F25*BT25+BU25","v":2.580884259259259},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.2811901822570557},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC25*Bilans!F25+CD25","v":10.922777777777778},{"v":0.2834148186765678,"d":"28.34%"},3.0956770833333334,null,7.827100694444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN25*Bilans!F25+CO25","v":2.580884259259259},2.483492400419287,173.56197076880238,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":33.486970802068626}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9470.625953220519},null,{"$f":"F26/F28","v":2703.046010956866},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":13.08125},{"$f":"R26*Bilans!F26+S26","v":11.023145833333334},{"v":0.30431043769643795,"d":"30.43%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.3544583333333335},null,7.668687500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.05500000000000005},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.3550000000000004},{"$f":"AC26*Bilans!F26+AD26","v":2.948916666666667},2.8376367924528303,215.93564699528304,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":31.912269477491737},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ26*Bilans!F26+AK26","v":10.489312499999999},{"v":0.3197977306266101,"d":"31.98%"},3.3544583333333335,null,7.134854166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.7569999999999997},{"$f":"AU26*Bilans!F26+AV26","v":2.4395166666666666},2.347459433962264,178.63462054622644,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":38.575929658197325},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB26*Bilans!F26+BC26","v":10.553625},{"v":0.3178489223686964,"d":"31.78%"},3.3544583333333335,null,7.199166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W26<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W26<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W26<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W26<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W26<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.875},{"$f":"BM26*Bilans!F26+BN26","v":2.0464259259259263},1.969202306079665,149.85038788574428,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":45.985843973684915},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F26<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F26<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F26<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F26<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7569999999999997},{"$f":"Bilans!F26*BT26+BU26","v":2.4395166666666666},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.471331927645472},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC26*Bilans!F26+CD26","v":6.8911875},{"v":0.4867750780737476,"d":"48.68%"},3.3544583333333335,null,3.5367291666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.1087499999999997},{"$f":"CN26*Bilans!F26+CO26","v":1.9518541666666664},1.9518541666666664,148.53024652083334,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":46.39456755862482}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":37.925966779482934},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R27*Bilans!F27+S27","v":11.405050925925927},{"v":0.2680290896130735,"d":"26.80%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.056885416666667},null,8.34816550925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC27*Bilans!F27+AD27","v":3.199587962962963},3.078848794549266,212.3027883403433,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":26.651762712502045},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ27*Bilans!F27+AK27","v":10.987333333333332},{"v":0.2782190476912809,"d":"27.82%"},3.056885416666667,null,7.930447916666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU27*Bilans!F27+AV27","v":2.725939814814815},2.623074161425577,180.87473456964102,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":31.282663947024723},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB27*Bilans!F27+BC27","v":11.405050925925927},{"v":0.2680290896130735,"d":"26.80%"},3.056885416666667,null,8.34816550925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W27<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W27<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W27<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W27<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W27<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM27*Bilans!F27+BN27","v":3.199587962962963},3.078848794549266,212.3027883403433,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":26.651762712502045},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F27<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F27<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F27<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F27<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F27*BT27+BU27","v":2.6037546296296297},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.2523694808476775},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC27*Bilans!F27+CD27","v":10.98188888888889},{"v":0.2783569791677206,"d":"27.84%"},3.056885416666667,null,7.9250034722222225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN27*Bilans!F27+CO27","v":2.6037546296296297},2.5054997379454926,172.76736080496596,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":32.75065100078057}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.5036865502218957},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R28*Bilans!F28+S28","v":11.913699074074074},{"v":0.2176844544426176,"d":"21.77%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.5934270833333333},null,9.320271990740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC28*Bilans!F28+AD28","v":3.624162037037037},3.487401205450734,201.68425836392822,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":19.734000605503955},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ28*Bilans!F28+AK28","v":11.592666666666666},{"v":0.2237127278739433,"d":"22.37%"},2.5934270833333333,null,8.999239583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU28*Bilans!F28+AV28","v":3.0328101851851854},2.9183645178197066,168.77558638567874,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":23.581830535486127},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB28*Bilans!F28+BC28","v":11.913699074074074},{"v":0.2176844544426176,"d":"21.77%"},2.5934270833333333,null,9.320271990740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W28<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W28<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W28<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W28<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W28<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM28*Bilans!F28+BN28","v":3.624162037037037},3.487401205450734,201.68425836392822,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":19.734000605503955},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F28<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F28<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F28<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F28<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F28*BT28+BU28","v":2.8769953703703703},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":2.94347783115587},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC28*Bilans!F28+CD28","v":11.68811111111111},{"v":0.22188590257906896,"d":"22.19%"},2.5934270833333333,null,9.094684027777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN28*Bilans!F28+CO28","v":2.8769953703703703},2.768429507337526,160.10450737572066,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":24.858995801625603}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R29*Bilans!F29+S29","v":13.298416666666668},{"v":0.12416500084596536,"d":"12.42%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.6511979166666668},null,11.64721875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC29*Bilans!F29+AD29","v":5.092124999999999},4.899969339622641,172.57079517983487,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":8.553178519118575},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ29*Bilans!F29+AK29","v":13.0765},{"v":0.12627216125619753,"d":"12.63%"},1.6511979166666668,null,11.425302083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU29*Bilans!F29+AV29","v":4.022374999999999},3.870587264150943,136.317245209316,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":10.82789500398811},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB29*Bilans!F29+BC29","v":13.298416666666668},{"v":0.12416500084596536,"d":"12.42%"},1.6511979166666668,null,11.64721875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W29<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W29<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W29<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W29<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W29<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM29*Bilans!F29+BN29","v":4.219782407407407},4.060545335429769,143.00733103216717,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":10.321350714722215},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F29<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F29<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F29<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F29<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F29*BT29+BU29","v":3.7515749999999994},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.257284498650102},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC29*Bilans!F29+CD29","v":13.229375000000001},{"v":0.12481299507094376,"d":"12.48%"},1.6511979166666668,null,11.578177083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN29*Bilans!F29+CO29","v":3.7515749999999994},3.6100061320754713,127.139903464033,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":11.609485127357623}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":9508.55192},null,{"$f":"F30/F32","v":3000.872004708434},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R30*Bilans!F30+S30","v":12.76135},{"v":0.15370875730232303,"d":"15.37%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.9615312500000002},null,10.79981875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC30*Bilans!F30+AD30","v":4.4689250000000005},4.300286320754718,183.4792413760613,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":11.80698881722114},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ30*Bilans!F30+AK30","v":12.5293},{"v":0.15655553382870555,"d":"15.66%"},1.9615312500000002,null,10.567768749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU30*Bilans!F30+AV30","v":3.611975},3.475674056603774,148.29571605459904,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":14.608226108984692},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB30*Bilans!F30+BC30","v":12.76135},{"v":0.15370875730232303,"d":"15.37%"},1.9615312500000002,null,10.79981875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W30<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W30<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W30<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W30<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W30<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM30*Bilans!F30+BN30","v":3.935486111111111},3.7869772012578617,161.57800950176886,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":13.407377388787914},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F30<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F30<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F30<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F30<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F30*BT30+BU30","v":3.389815},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.498181196620835},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC30*Bilans!F30+CD30","v":12.697375},{"v":0.15448321011232638,"d":"15.45%"},1.9615312500000002,null,10.735843749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN30*Bilans!F30+CO30","v":3.389815},3.2618974528301887,139.17456314554244,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":15.565612725178214}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":37.925966779482934},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R31*Bilans!F31+S31","v":12.536100000000001},{"v":0.16685312816585698,"d":"16.69%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.0916875},null,10.444412500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC31*Bilans!F31+AD31","v":4.20755},4.048774528301887,185.39541003820756,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":13.458564960606523},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ31*Bilans!F31+AK31","v":12.2998},{"v":0.17005865949039822,"d":"17.01%"},2.0916875,null,10.208112499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU31*Bilans!F31+AV31","v":3.43985},3.3100443396226416,151.56858533349055,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":16.462225097024575},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB31*Bilans!F31+BC31","v":12.536100000000001},{"v":0.16685312816585698,"d":"16.69%"},2.0916875,null,10.444412500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W31<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W31<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W31<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W31<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W31<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM31*Bilans!F31+BN31","v":3.81625},3.672240566037736,168.15373163915095,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":14.83854176220111},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F31<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F31<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F31<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F31<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F31*BT31+BU31","v":3.23809},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.615236788669634},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC31*Bilans!F31+CD31","v":12.47425},{"v":0.1676804216686374,"d":"16.77%"},2.0916875,null,10.382562499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN31*Bilans!F31+CO31","v":3.23809},3.115897924528302,142.6785239131132,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":17.487958951110066}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R37*Bilans!F37+S37","v":12.01789351851852},{"v":0.20789746385116328,"d":"20.79%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.4984895833333334},null,9.519403935185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC37*Bilans!F37+AD37","v":3.7111342592592593},3.5710914570230607,198.38752203059485,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":18.51225690957516},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ37*Bilans!F37+AK37","v":11.716666666666667},{"v":0.21324235419630155,"d":"21.32%"},2.4984895833333334,null,9.218177083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU37*Bilans!F37+AV37","v":3.0956712962962962},2.9788535115303985,165.48648326618186,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":22.192753770572704},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB37*Bilans!F37+BC37","v":12.01789351851852},{"v":0.20789746385116328,"d":"20.79%"},2.4984895833333334,null,9.519403935185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W37<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W37<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W37<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W37<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W37<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM37*Bilans!F37+BN37","v":3.7111342592592593},3.5710914570230607,198.38752203059485,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":18.51225690957516},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F37<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F37<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F37<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F37<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F37*BT37+BU37","v":2.9329675925925924},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":2.8873050334448633},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC37*Bilans!F37+CD37","v":11.832777777777778},{"v":0.21114987792854123,"d":"21.11%"},2.4984895833333334,null,9.334288194444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN37*Bilans!F37+CO37","v":2.9329675925925924},2.8222895702306077,156.78876921219862,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":23.423876556578232}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R44*Bilans!F44+S44","v":11.912018518518519},{"v":0.21784371215501308,"d":"21.78%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.5949583333333335},null,9.317060185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC44*Bilans!F44+AD44","v":3.6227592592592592},3.486051362683438,201.7343063071279,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":19.754186853687337},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ44*Bilans!F44+AK44","v":11.590666666666666},{"v":0.22388344069941335,"d":"22.39%"},2.5949583333333335,null,8.995708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU44*Bilans!F44+AV44","v":3.0317962962962963},2.917388888888889,168.82637761111113,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":23.60470702492716},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB44*Bilans!F44+BC44","v":11.912018518518519},{"v":0.21784371215501308,"d":"21.78%"},2.5949583333333335,null,9.317060185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W44<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W44<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W44<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W44<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W44<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM44*Bilans!F44+BN44","v":3.6227592592592592},3.486051362683438,201.7343063071279,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":19.754186853687337},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F44<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F44<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F44<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F44<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F44*BT44+BU44","v":2.8760925925925926},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":2.9444017605113406},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC44*Bilans!F44+CD44","v":11.685777777777778},{"v":0.2220612425360362,"d":"22.21%"},2.5949583333333335,null,9.090819444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN44*Bilans!F44+CO44","v":2.8760925925925926},2.7675607966457023,160.15597574109015,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":24.882600621985844}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R61*Bilans!F61+S61","v":11.770291666666667},{"v":0.23143808387642617,"d":"23.14%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.72409375},null,9.046197916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC61*Bilans!F61+AD61","v":3.5044583333333335},3.3722146226415095,205.5980241668632,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":21.51470935831738},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ61*Bilans!F61+AK61","v":11.421999999999999},{"v":0.23849533794431801,"d":"23.85%"},2.72409375,null,8.697906249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU61*Bilans!F61+AV61","v":2.9462916666666668},2.835110849056604,172.85174702299528,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":25.59061051321576},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB61*Bilans!F61+BC61","v":11.770291666666667},{"v":0.23143808387642617,"d":"23.14%"},2.72409375,null,9.046197916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W61<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W61<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W61<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W61<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W61<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM61*Bilans!F61+BN61","v":3.5044583333333335},3.3722146226415095,205.5980241668632,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":21.51470935831738},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F61<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F61<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F61<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F61<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F61*BT61+BU61","v":2.7999583333333335},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.024463611550144},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC61*Bilans!F61+CD61","v":11.488999999999999},{"v":0.23710451301244673,"d":"23.71%"},2.72409375,null,8.76490625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN61*Bilans!F61+CO61","v":2.7999583333333335},2.694299528301887,164.26672721639153,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":26.928044464947387}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R71*Bilans!F71+S71","v":12.669483333333334},{"v":0.15901316023147485,"d":"15.90%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.0146145833333335},null,10.65486875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC71*Bilans!F71+AD71","v":4.362325},4.1977089622641515,184.45048008360848,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":12.456674097719292},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ71*Bilans!F71+AK71","v":12.435699999999999},{"v":0.16200250756558407,"d":"16.20%"},2.0146145833333335,null,10.421085416666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU71*Bilans!F71+AV71","v":3.541775},3.408123113207547,149.75548568667452,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":15.34260669673633},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB71*Bilans!F71+BC71","v":12.669483333333334},{"v":0.15901316023147485,"d":"15.90%"},2.0146145833333335,null,10.65486875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W71<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W71<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W71<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W71<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W71<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM71*Bilans!F71+BN71","v":3.886856481481481},3.740182651991614,164.34643086550048,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":13.980464957281246},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F71<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F71<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F71<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F71<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F71*BT71+BU71","v":3.327935},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.5446326605006573},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC71*Bilans!F71+CD71","v":12.606375},{"v":0.1598091904558871,"d":"15.98%"},2.0146145833333335,null,10.591760416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN71*Bilans!F71+CO71","v":3.327935},3.2023525471698115,140.7137726870519,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":16.32846219452403}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R77*Bilans!F77+S77","v":12.414200000000001},{"v":0.17416547179842437,"d":"17.42%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.162125},null,10.252075000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC77*Bilans!F77+AD77","v":4.0661},3.912662264150943,185.7771169641509,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":14.440906519760949},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ77*Bilans!F77+AK77","v":12.1756},{"v":0.17757851769111996,"d":"17.76%"},2.162125,null,10.013475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU77*Bilans!F77+AV77","v":3.3467},3.220409433962264,152.90826033396223,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":17.545095168374814},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB77*Bilans!F77+BC77","v":12.414200000000001},{"v":0.17416547179842437,"d":"17.42%"},2.162125,null,10.252075000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W77<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W77<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W77<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W77<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W77<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM77*Bilans!F77+BN77","v":3.751722222222222},3.610147798742138,171.41342763207544,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":15.650990804223243},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F77<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F77<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F77<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F77<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F77*BT77+BU77","v":3.15598},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.6832781237597376},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC77*Bilans!F77+CD77","v":12.3535},{"v":0.17502124903873395,"d":"17.50%"},2.162125,null,10.191375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN77*Bilans!F77+CO77","v":3.15598},3.0368864150943398,144.19440387509434,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":18.605368221598358}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R94*Bilans!F94+S94","v":12.118166666666667},{"v":0.1986377202272071,"d":"19.86%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.407125},null,9.711041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC94*Bilans!F94+AD94","v":3.7948333333333335},3.6516320754716984,194.85473917924529,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":17.389372392287758},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ94*Bilans!F94+AK94","v":11.835999999999999},{"v":0.20337318350794192,"d":"20.34%"},2.407125,null,9.428874999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU94*Bilans!F94+AV94","v":3.1561666666666666},3.037066037735849,162.06088083962263,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":20.908201932724296},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB94*Bilans!F94+BC94","v":12.118166666666667},{"v":0.1986377202272071,"d":"19.86%"},2.407125,null,9.711041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W94<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W94<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W94<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W94<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W94<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM94*Bilans!F94+BN94","v":3.7948333333333335},3.6516320754716984,194.85473917924529,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":17.389372392287758},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F94<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F94<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F94<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F94<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F94*BT94+BU94","v":2.9868333333333332},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.835234225664837},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC94*Bilans!F94+CD94","v":11.972},{"v":0.2010628967591046,"d":"20.11%"},2.407125,null,9.564874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN94*Bilans!F94+CO94","v":2.9868333333333332},2.874122641509434,153.36605827358488,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":22.09355616316054}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"R104*Bilans!F104+S104","v":17.546162499999998},{"v":0.06536507626667656,"d":"6.54%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.1469062500000002},null,16.399256249999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AC104*Bilans!F104+AD104","v":5.866825},5.645435377358491,130.49847282417454,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":4.872563524563967},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"AJ104*Bilans!F104+AK104","v":17.546162499999998},{"v":0.06536507626667656,"d":"6.54%"},1.1469062500000002,null,16.399256249999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AU104*Bilans!F104+AV104","v":5.866825},5.645435377358491,130.49847282417454,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":4.872563524563967},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"BB104*Bilans!F104+BC104","v":17.546162499999998},{"v":0.06536507626667656,"d":"6.54%"},1.1469062500000002,null,16.399256249999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W104<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W104<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W104<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W104<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W104<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"BM104*Bilans!F104+BN104","v":4.443763888888888},4.27607468553459,98.84467341214621,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.432942481817529},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F104<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F104<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F104<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F104<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F104*BT104+BU104","v":4.17321},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.029222611137052},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.170000000000002},{"$f":"CC104*Bilans!F104+CD104","v":16.9461625},{"v":0.06767940824360678,"d":"6.77%"},1.1469062500000002,null,15.79925625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8500000000000005},{"$f":"CN104*Bilans!F104+CO104","v":4.4669},4.298337735849056,99.35930051745282,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":6.39962334057176}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F116<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F116<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F116<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F116<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F116<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F116<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F116<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F116<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F116<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F116<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F116<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F116<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F116<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F116<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F116<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F116*BT116+BU116","v":4.11735},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.056753031202899},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F119<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F119<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F119<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F119<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F119<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F119<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F119<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F119<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F119<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F119<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F119<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F119<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F119<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F119<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F119<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F119*BT119+BU119","v":4.55682},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":1.8583951292838548},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F136<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F136<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F136<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F136<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F136<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F136<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F136<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F136<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F136<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F136<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F136<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F136<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F136<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F136<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F136<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F136*BT136+BU136","v":4.79964},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.764376514285083},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F142<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F142<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F142<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F142<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F142<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F142<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F142<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F142<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F142<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F142<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F142<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F142<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F142<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F142<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F142<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F142*BT142+BU142","v":4.58076},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":1.8486827716412246},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F152<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F152<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F152<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F152<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F152<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F152<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F152<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F152<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F152<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F152<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F152<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F152<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F152<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F152<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F152<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F152*BT152+BU152","v":4.983750000000001},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.699196808231403},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F169<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F169<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F169<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F169<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F169<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F169<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F169<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F169<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F169<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F169<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F169<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F169<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F169<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F169<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F169<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F169*BT169+BU169","v":5.20947},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.6255726768794632},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F175<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F175<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F175<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F175<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F175<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F175<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F175<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F175<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F175<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F175<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F175<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F175<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F175<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F175<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F175<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F175*BT175+BU175","v":4.774560000000001},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.7736445019066163},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F185<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F185<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F185<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F185<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F185<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F185<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F185<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F185<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F185<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F185<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F185<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F185<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F185<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F185<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F185<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F185*BT185+BU185","v":5.43918},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.5569207294156941},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F201<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F201<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F201<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F201<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F201<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F201<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F201<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F201<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F201<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F201<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F201<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F201<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F201<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F201<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F201<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F201*BT201+BU201","v":5.29041},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.6007024206107383},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F211<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F211<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F211<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F211<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F211<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F211<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F211<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.21700000000000008},{"$f":"IF(Bilans!F211<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F211<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F211<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F211<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F211<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F211<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F211<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F211<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":1.113999999999998},{"$f":"Bilans!F211*BT211+BU211","v":5.834654166666667},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.4513922935489474},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F217<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F217<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F217<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F217<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F217<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F217<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F217<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F217<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F217<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F217<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F217<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F217<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F217<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F217<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F217<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F217*BT217+BU217","v":4.991729999999999},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.6964803971815898},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F234<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F234<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F234<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F234<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F234<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F234<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F234<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.21700000000000008},{"$f":"IF(Bilans!F234<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F234<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F234<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F234<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F234<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F234<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F234<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F234<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":1.113999999999998},{"$f":"Bilans!F234*BT234+BU234","v":6.418745833333334},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.3193188066500405},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F244<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F244<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F244<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F244<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F244<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F244<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F244<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F244<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F244<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F244<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F244<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F244<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F244<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F244<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F244<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F244*BT244+BU244","v":4.62408},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.8313636643447464},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"R250*Bilans!F250+S250","v":18.29505},{"v":0.05345480517043316,"d":"5.35%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A13'!$C$39+'251.A13'!$C$40)","v":0.9779583333333333},null,17.317091666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AC250*Bilans!F250+AD250","v":6.2061},5.9719075471698115,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"AJ250*Bilans!F250+AK250","v":18.29505},{"v":0.05345480517043316,"d":"5.35%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":17.317091666666666},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AU250*Bilans!F250+AV250","v":6.2061},5.9719075471698115,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"BB250*Bilans!F250+BC250","v":18.29505},{"v":0.05345480517043316,"d":"5.35%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":17.317091666666666},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W250<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W250<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W250<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W250<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W250<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"BM250*Bilans!F250+BN250","v":4.598537037037037},4.425007337526205,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F250<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F250<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F250<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F250<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F250*BT250+BU250","v":4.36188},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":1.9414500382915751},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.170000000000002},{"$f":"CC250*Bilans!F250+CD250","v":17.695050000000002},{"v":0.05526733935950072,"d":"5.53%"},0.9779583333333333,null,{"$f":"CE250-CG250","v":16.71709166666667},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8500000000000005},{"$f":"CN250*Bilans!F250+CO250","v":4.676533333333333},4.500060377358491,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A13'!$C$39+'251.A13'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W260<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W260<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W260<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W260<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W260<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.124273148148148},2.044111897274633,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F260<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F260<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F260<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F260<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F260*BT260+BU260","v":5.307510000000001},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.5955451978466841},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"R277*Bilans!F277+S277","v":19.641237499999995},{"v":0.03432881541535593,"d":"3.43%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A13'!$C$39+'251.A13'!$C$40)","v":0.6742604166666668},null,18.96697708333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AC277*Bilans!F277+AD277","v":6.815975},6.558768396226415,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"AJ277*Bilans!F277+AK277","v":19.641237499999995},{"v":0.03432881541535593,"d":"3.43%"},0.6742604166666668,null,18.96697708333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AU277*Bilans!F277+AV277","v":6.815975},6.558768396226415,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"BB277*Bilans!F277+BC277","v":19.641237499999995},{"v":0.03432881541535593,"d":"3.43%"},0.6742604166666668,null,18.96697708333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W277<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W277<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W277<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W277<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W277<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"BM277*Bilans!F277+BN277","v":4.876754629629629},4.692726153039832,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F277<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F277<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F277<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F277<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F277*BT277+BU277","v":4.701029999999999},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.801386524447463},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.170000000000002},{"$f":"CC277*Bilans!F277+CD277","v":19.0412375},{"v":0.035410535510975415,"d":"3.54%"},0.6742604166666668,null,18.366977083333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8500000000000005},{"$f":"CN277*Bilans!F277+CO277","v":5.053366666666666},4.86267358490566,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"R286*Bilans!F286+S286","v":18.462474999999998},{"v":0.05092423957243003,"d":"5.09%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A13'!$C$39+'251.A13'!$C$40)","v":0.9401875},null,17.522287499999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AC286*Bilans!F286+AD286","v":6.28195},6.044895283018868,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"AJ286*Bilans!F286+AK286","v":18.462474999999998},{"v":0.05092423957243003,"d":"5.09%"},0.9401875,null,17.522287499999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AU286*Bilans!F286+AV286","v":6.28195},6.044895283018868,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"BB286*Bilans!F286+BC286","v":18.462474999999998},{"v":0.05092423957243003,"d":"5.09%"},0.9401875,null,17.522287499999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W286<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W286<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W286<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W286<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W286<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"BM286*Bilans!F286+BN286","v":4.6331388888888885},4.458303459119496,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F286<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F286<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F286<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F286<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F286*BT286+BU286","v":4.40406},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":1.9228557496998804},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.170000000000002},{"$f":"CC286*Bilans!F286+CD286","v":17.862475000000003},{"v":0.052634783253720424,"d":"5.26%"},0.9401875,null,16.922287500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8500000000000005},{"$f":"CN286*Bilans!F286+CO286","v":4.7234},4.545158490566037,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"R292*Bilans!F292+S292","v":15.901666666666667},{"v":0.0849321349963316,"d":"8.49%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.3505624999999999},null,14.551104166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"AC292*Bilans!F292+AD292","v":5.539166666666667},5.330141509433962,149.2626177594339,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.252022566571384},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":5.199999999999996},{"$f":"AJ292*Bilans!F292+AK292","v":15.431500000000003},{"v":0.08751984577001586,"d":"8.75%"},1.3505624999999999,null,14.080937500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.469999999999999},{"$f":"AU292*Bilans!F292+AV292","v":4.27775},4.116325471698113,115.27152034669808,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":8.095609841622345},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"BB292*Bilans!F292+BC292","v":15.901666666666667},{"v":0.0849321349963316,"d":"8.49%"},1.3505624999999999,null,14.551104166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W292<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W292<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W292<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W292<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W292<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"BM292*Bilans!F292+BN292","v":5.050527777777777},4.85994182389937,136.09538086556597,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":6.856906153922306},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F292<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F292<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.08866666666666696},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F292<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F292<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":3.199333333333331},{"$f":"Bilans!F292*BT292+BU292","v":3.995116666666667},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.1196808002327643},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":5.199999999999996},{"$f":"CC292*Bilans!F292+CD292","v":15.431500000000003},{"v":0.08751984577001586,"d":"8.75%"},1.3505624999999999,null,14.080937500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":3.469999999999999},{"$f":"CN292*Bilans!F292+CO292","v":4.27775},4.116325471698113,115.27152034669808,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":8.095609841622345}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"R309*Bilans!F309+S309","v":13.969999999999999},{"v":0.11004831782390839,"d":"11.00%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.5373750000000002},null,12.432624999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"AC309*Bilans!F309+AD309","v":5.284999999999999},5.085566037735848,165.21478386792452,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":7.601814569536425},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":5.199999999999996},{"$f":"AJ309*Bilans!F309+AK309","v":13.693},{"v":0.11227451982764917,"d":"11.23%"},1.5373750000000002,null,12.155624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.469999999999999},{"$f":"AU309*Bilans!F309+AV309","v":4.1405},3.984254716981132,129.43648299056605,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":9.703076923076923},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"BB309*Bilans!F309+BC309","v":13.969999999999999},{"v":0.11004831782390839,"d":"11.00%"},1.5373750000000002,null,12.432624999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W309<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W309<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W309<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W309<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W309<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"BM309*Bilans!F309+BN309","v":4.879388888888888},4.695261006289308,152.53494431132077,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":8.233733960309237},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F309<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F309<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.08866666666666696},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F309<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F309<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":3.199333333333331},{"$f":"Bilans!F309*BT309+BU309","v":3.8598999999999997},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.1939356182862912},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":5.199999999999996},{"$f":"CC309*Bilans!F309+CD309","v":13.693},{"v":0.11227451982764917,"d":"11.23%"},1.5373750000000002,null,12.155624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":3.469999999999999},{"$f":"CN309*Bilans!F309+CO309","v":4.1405},3.984254716981132,129.43648299056605,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":9.703076923076923}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"R315*Bilans!F315+S315","v":17.136666666666663},{"v":0.07184156778836806,"d":"7.18%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.2311250000000005},null,15.905541666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"AC315*Bilans!F315+AD315","v":5.701666666666666},5.486509433962264,137.91438764150948,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":5.452105817012571},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":5.199999999999996},{"$f":"AJ315*Bilans!F315+AK315","v":16.543},{"v":0.07441969413044795,"d":"7.44%"},1.2311250000000005,null,15.311874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.469999999999999},{"$f":"AU315*Bilans!F315+AV315","v":4.3655},4.200764150943396,105.59460846226418,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.120854426755242},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"BB315*Bilans!F315+BC315","v":17.136666666666663},{"v":0.07184156778836806,"d":"7.18%"},1.2311250000000005,null,15.905541666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W315<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W315<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W315<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W315<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W315<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"BM315*Bilans!F315+BN315","v":5.159944444444443},4.965229559748427,124.81097544339625,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.024500909785853},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F315<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F315<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.08866666666666696},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F315<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F315<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":3.199333333333331},{"$f":"Bilans!F315*BT315+BU315","v":4.081566666666667},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.0747847051434305},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":5.199999999999996},{"$f":"CC315*Bilans!F315+CD315","v":16.543},{"v":0.07441969413044795,"d":"7.44%"},1.2311250000000005,null,15.311874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":3.469999999999999},{"$f":"CN315*Bilans!F315+CO315","v":4.3655},4.200764150943396,105.59460846226418,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":7.120854426755242}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R325*Bilans!F325+S325","v":12.943316666666668},{"v":0.1434242446874127,"d":"14.34%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.856385416666667},null,11.086931250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC325*Bilans!F325+AD325","v":4.6800749999999995},4.503468396226415,180.78385769681609,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":10.607483676365588},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ325*Bilans!F325+AK325","v":12.714699999999999},{"v":0.14600308435642737,"d":"14.60%"},1.856385416666667,null,10.858314583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU325*Bilans!F325+AV325","v":3.7510249999999994},3.6094768867924523,144.89613303573114,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":13.234734283740226},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB325*Bilans!F325+BC325","v":12.943316666666668},{"v":0.1434242446874127,"d":"14.34%"},1.856385416666667,null,11.086931250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W325<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W325<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W325<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W325<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W325<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM325*Bilans!F325+BN325","v":4.031810185185185},3.8796664046121587,155.74241839694707,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.313034812274152},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F325<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F325<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F325<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F325<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F325*BT325+BU325","v":3.5123849999999996},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.4110033760602145},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC325*Bilans!F325+CD325","v":12.877625},{"v":0.14415588407541507,"d":"14.42%"},1.856385416666667,null,11.021239583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN325*Bilans!F325+CO325","v":3.5123849999999996},3.3798421698113206,135.6778491832783,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":14.133934396903152}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R342*Bilans!F342+S342","v":12.254851851851852},{"v":0.18625956159465187,"d":"18.63%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.2825833333333336},null,9.972268518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC342*Bilans!F342+AD342","v":3.9089259259259257},3.76141928721174,189.47021233542975,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":15.936186695217973},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ342*Bilans!F342+AK342","v":11.998666666666667},{"v":0.1902364151572397,"d":"19.02%"},2.2825833333333336,null,9.716083333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU342*Bilans!F342+AV342","v":3.2386296296296297},3.1164171907756817,156.98016673375264,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":19.23448509314639},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB342*Bilans!F342+BC342","v":12.254851851851852},{"v":0.18625956159465187,"d":"18.63%"},2.2825833333333336,null,9.972268518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W342<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W342<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W342<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W342<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W342<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM342*Bilans!F342+BN342","v":3.9089259259259257},3.76141928721174,189.47021233542975,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":15.936186695217973},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F342<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F342<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F342<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F342<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F342*BT342+BU342","v":3.0602592592592592},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.7672074081308518},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC342*Bilans!F342+CD342","v":12.161777777777777},{"v":0.1876850058470984,"d":"18.77%"},2.2825833333333336,null,9.879194444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN342*Bilans!F342+CO342","v":3.0602592592592592},2.944777777777778,148.33434622222222,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":20.3555869146889}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R352*Bilans!F352+S352","v":12.021254629629631},{"v":0.20758457916552894,"d":"20.76%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.4954270833333334},null,9.525827546296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC352*Bilans!F352+AD352","v":3.7139398148148146},3.573791142557652,198.27482603688415,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":18.47379851435595},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ352*Bilans!F352+AK352","v":11.720666666666666},{"v":0.21290828877765772,"d":"21.29%"},2.4954270833333334,null,9.225239583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU352*Bilans!F352+AV352","v":3.097699074074074},2.9808047693920336,165.37579380706237,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":22.148883475339368},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB352*Bilans!F352+BC352","v":12.021254629629631},{"v":0.20758457916552894,"d":"20.76%"},2.4954270833333334,null,9.525827546296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W352<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W352<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W352<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W352<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W352<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM352*Bilans!F352+BN352","v":3.7139398148148146},3.573791142557652,198.27482603688415,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":18.47379851435595},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F352<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F352<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F352<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F352<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F352*BT352+BU352","v":2.9347731481481483},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":2.885528681617803},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC352*Bilans!F352+CD352","v":11.837444444444444},{"v":0.21080792353830127,"d":"21.08%"},2.4954270833333334,null,9.342017361111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN352*Bilans!F352+CO352","v":2.9347731481481483},2.824026991614256,156.67772350150682,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":23.378493794870256}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R358*Bilans!F358+S358","v":12.283421296296297},{"v":0.18370713084747248,"d":"18.37%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.2565520833333337},null,10.026869212962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC358*Bilans!F358+AD358","v":3.932773148148148},3.7843666142557653,188.2618320510351,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":15.643100559283981},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ358*Bilans!F358+AK358","v":12.032666666666666},{"v":0.1875354936561583,"d":"18.75%"},2.2565520833333337,null,9.776114583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU358*Bilans!F358+AV358","v":3.2558657407407408},3.133002882599581,155.85827765140198,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":18.895363240419353},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB358*Bilans!F358+BC358","v":12.283421296296297},{"v":0.18370713084747248,"d":"18.37%"},2.2565520833333337,null,10.026869212962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W358<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W358<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W358<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W358<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W358<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM358*Bilans!F358+BN358","v":3.932773148148148},3.7843666142557653,188.2618320510351,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":15.643100559283981},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F358<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F358<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F358<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F358<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F358*BT358+BU358","v":3.0756064814814814},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.753399091857859},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC358*Bilans!F358+CD358","v":12.201444444444444},{"v":0.1849413889976597,"d":"18.49%"},2.2565520833333337,null,9.94489236111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN358*Bilans!F358+CO358","v":3.0756064814814814},2.959545859538784,147.22926776094076,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":20.002807967714887}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R369*Bilans!F369+S369","v":12.355016666666668},{"v":0.17776770164885788,"d":"17.78%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.196322916666667},null,10.158693750000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC369*Bilans!F369+AD369","v":3.997425},3.8465787735849055,185.7964862770047,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":14.942910540327002},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ369*Bilans!F369+AK369","v":12.1153},{"v":0.18128506241419254,"d":"18.13%"},2.196322916666667,null,9.918977083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU369*Bilans!F369+AV369","v":3.301475},3.176891037735849,153.44939668195755,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":18.092871872925485},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB369*Bilans!F369+BC369","v":12.355016666666668},{"v":0.17776770164885788,"d":"17.78%"},2.196322916666667,null,10.158693750000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W369<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W369<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W369<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W369<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W369<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM369*Bilans!F369+BN369","v":3.7203935185185184},3.5800013102725368,172.9203282884565,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":16.055603760554003},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F369<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F369<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F369<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F369<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F369*BT369+BU369","v":3.116115},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.717605766482705},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC369*Bilans!F369+CD369","v":12.294875},{"v":0.17863727094961657,"d":"17.86%"},2.196322916666667,null,10.098552083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN369*Bilans!F369+CO369","v":3.116115},2.9985257547169812,144.83404137290094,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":19.169114158709373}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R370*Bilans!F370+S370","v":12.178666666666667},{"v":0.19312458944602587,"d":"19.31%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.3520000000000003},null,9.826666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC370*Bilans!F370+AD370","v":3.8453333333333335},3.70022641509434,192.55238218867925,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":16.73552184466019},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ370*Bilans!F370+AK370","v":11.908},{"v":0.19751427611689623,"d":"19.75%"},2.3520000000000003,null,9.556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU370*Bilans!F370+AV370","v":3.1926666666666668},3.0721886792452833,159.87055449056604,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":20.156711213196903},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB370*Bilans!F370+BC370","v":12.178666666666667},{"v":0.19312458944602587,"d":"19.31%"},2.3520000000000003,null,9.826666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W370<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W370<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W370<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W370<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W370<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM370*Bilans!F370+BN370","v":3.8453333333333335},3.70022641509434,192.55238218867925,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":16.73552184466019},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F370<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F370<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F370<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F370<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F370*BT370+BU370","v":3.0193333333333334},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.8047158621185435},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC370*Bilans!F370+CD370","v":12.056},{"v":0.19508958195089585,"d":"19.51%"},2.3520000000000003,null,9.703999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN370*Bilans!F370+CO370","v":3.0193333333333334},2.9053962264150943,151.19100883018868,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":21.313863987635237}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R371*Bilans!F371+S371","v":12.461016666666668},{"v":0.1713401862608856,"d":"17.13%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.1350729166666667},null,10.32594375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC371*Bilans!F371+AD371","v":4.120425},3.9649372641509433,185.68495072040093,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":14.055653037409167},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ371*Bilans!F371+AK371","v":12.2233},{"v":0.17467238116275202,"d":"17.47%"},2.1350729166666667,null,10.088227083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU371*Bilans!F371+AV371","v":3.382475},3.254834433962264,152.42959250271227,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":17.122155867128853},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB371*Bilans!F371+BC371","v":12.461016666666668},{"v":0.1713401862608856,"d":"17.13%"},2.1350729166666667,null,10.32594375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W371<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W371<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W371<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W371<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W371<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM371*Bilans!F371+BN371","v":3.7765046296296294},3.6339950209643606,170.1863463230477,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":15.335679377241105},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F371<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F371<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F371<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F371<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F371*BT371+BU371","v":3.187515},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.6567316837797645},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC371*Bilans!F371+CD371","v":12.399875},{"v":0.17218503546742742,"d":"17.22%"},2.1350729166666667,null,10.264802083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN371*Bilans!F371+CO371","v":3.187515},3.0672314150943394,143.64381482384434,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":18.169409137421052}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.284588701924633},{"$f":"SUM(AF7:AF372)/229","v":4.122906109399173},{"$f":"SUM(AG7:AG372)/Z373","v":3.8189315043048992},{"$f":"SUM(AH7:AH372)","v":3093.151204396799},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.6920639564936146},{"$f":"SUM(AX7:AX372)/229","v":3.553483076368864},{"$f":"SUM(AY7:AY372)/AR373","v":3.1870447637114654},{"$f":"SUM(AZ7:AZ372)","v":3708.6375682773005},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9470.625953220519},{"$f":"SUM(BK7:BK372)","v":37.925966779482934},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.8480624025553927},{"$f":"SUM(BP7:BP372)/229","v":3.7004160207537993},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.5036865502218957},{"$f":"SUM(BR7:BR372)","v":3455.1472130290313},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1460.2621224988611},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":826.7396232587639},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":9508.55192},{"$f":"SUM(CL7:CL372)","v":37.925966779482934},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.2924575269610212},{"$f":"SUM(CQ7:CQ372)/229","v":3.168596296370146},{"$f":"SUM(CR7:CR372)/CK373","v":2.9576394985291565},{"$f":"SUM(CS7:CS372)","v":4049.891498035768}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":4.000718143832496},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A13","index":37,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4597.135552499063},null,null,"COP",{"$f":"K13","v":3.5961305760782443},{"$f":"L13","v":3.0237108222740967},{"$f":"M13","v":3.4179171314152135},{"$f":"N13","v":3.011231270485609},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9996542170277353},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9996542170277353},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9965213914648573},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9965322553040862},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.4179171314152135},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.4578297226472987E-4},{"$f":"1-L3","v":3.4578297226472987E-4},{"$f":"1-M3","v":0.003478608535142702},{"$f":"1-N3","v":3.4677446959138214E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9965213914648573},null,null,"COP-Inst",{"$f":"K14","v":3.5964764786577312},{"$f":"L14","v":3.0240567248535837},{"$f":"M14","v":3.421407882908294},{"$f":"N14","v":3.014711082280417}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.003478608535142702},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.421407882908294},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R7*Bilans!F7+S7","v":12.415966666666668},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.17405847041041242,"d":"17.41%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":10.254862500000002},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC7*Bilans!F7+AD7","v":3.8788333333333327},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.732462264150943},{"$f":"AF7*Z7","v":177.12959543867925},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":15.130289605981183},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ7*Bilans!F7+AK7","v":12.177399999999999},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.1774684388019337,"d":"17.75%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":10.01629583333333},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU7*Bilans!F7+AV7","v":3.012316666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.898644339622642},{"$f":"AX7*AR7","v":137.55951510330192},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":19.482636840969572},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB7*Bilans!F7+BC7","v":12.415966666666668},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.17405847041041242,"d":"17.41%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":10.254862500000002},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W7<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W7<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W7<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W7<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W7<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM7*Bilans!F7+BN7","v":3.6220370370370363},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.4853563941299783},{"$f":"BP7*BJ7","v":165.40281571802933},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":16.20300153382075},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F7<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F7<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F7<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F7<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F7*BT7+BU7","v":2.84201},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.9797122786419665},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC7*Bilans!F7+CD7","v":12.35525},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.17491383554899068,"d":"17.49%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"CE7-CG7","v":10.194145833333334},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN7*Bilans!F7+CO7","v":2.84201},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.7347643396226418},{"$f":"CQ7*CK7","v":129.7823438833019},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":20.650128488874657}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R8*Bilans!F8+S8","v":11.968037037037037},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.21255922410618408,"d":"21.26%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":9.424120370370371},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC8*Bilans!F8+AD8","v":3.4925925925925925},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.360796645702306},{"$f":"AF8*Z8","v":190.36896519916144},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":20.056661293743375},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ8*Bilans!F8+AK8","v":11.657333333333332},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.21822457966373104,"d":"21.82%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":9.113416666666666},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU8*Bilans!F8+AV8","v":2.757111111111111},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.6530691823899373},{"$f":"AX8*AR8","v":150.28045076729563},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":25.40693640686709},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB8*Bilans!F8+BC8","v":11.968037037037037},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.21255922410618408,"d":"21.26%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":9.424120370370371},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W8<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W8<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W8<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W8<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W8<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM8*Bilans!F8+BN8","v":3.4925925925925925},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.360796645702306},{"$f":"BP8*BJ8","v":190.36896519916144},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":20.056661293743375},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F8<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F8<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F8<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F8<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F8*BT8+BU8","v":2.6152444444444445},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.238080520928968},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC8*Bilans!F8+CD8","v":11.763555555555556},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.2162540615082364,"d":"21.63%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"CE8-CG8","v":9.219638888888888},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN8*Bilans!F8+CO8","v":2.6152444444444445},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.5165559748427673},{"$f":"CQ8*CK8","v":142.54779663899373},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":26.785162211308055}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2644.767456408104},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R9*Bilans!F9+S9","v":11.861601851851853},{"v":0.22264242775279397,"d":"22.26%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.6408958333333334},null,9.22070601851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC9*Bilans!F9+AD9","v":3.4046296296296292},3.276153039832285,193.19965898846962,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":21.42027070981779},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ9*Bilans!F9+AK9","v":11.530666666666667},{"v":0.22903236297409807,"d":"22.90%"},2.6408958333333334,null,8.889770833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU9*Bilans!F9+AV9","v":2.6990555555555558},2.5972044025157235,153.161039422956,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":27.01985447584546},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB9*Bilans!F9+BC9","v":11.861601851851853},{"v":0.22264242775279397,"d":"22.26%"},2.6408958333333334,null,9.22070601851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W9<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W9<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W9<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W9<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W9<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM9*Bilans!F9+BN9","v":3.4046296296296292},3.276153039832285,193.19965898846962,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":21.42027070981779},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F9<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F9<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F9<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F9<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F9*BT9+BU9","v":2.5635222222222223},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.3034127887069134},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC9*Bilans!F9+CD9","v":11.615777777777778},{"v":0.22735419735608656,"d":"22.74%"},2.6408958333333334,null,8.974881944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN9*Bilans!F9+CO9","v":2.5635222222222223},2.466785534591195,145.47004315314467,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":28.448393269676703}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R10*Bilans!F10+S10","v":11.180976851851852},{"v":0.2916607490152545,"d":"29.17%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.2610520833333334},null,7.919924768518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC10*Bilans!F10+AD10","v":2.8421296296296292},2.734879454926624,201.98520586346956,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":32.13587616875713},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ10*Bilans!F10+AK10","v":10.720666666666666},{"v":0.30418370281698903,"d":"30.42%"},3.2610520833333334,null,7.459614583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU10*Bilans!F10+AV10","v":2.3278055555555555},2.2399638364779872,165.43308913404087,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":39.23623500912877},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB10*Bilans!F10+BC10","v":11.180976851851852},{"v":0.2916607490152545,"d":"29.17%"},3.2610520833333334,null,7.919924768518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W10<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W10<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W10<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W10<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W10<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM10*Bilans!F10+BN10","v":2.8421296296296292},2.734879454926624,201.98520586346956,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":32.13587616875713},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F10<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F10<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F10<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F10<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F10*BT10+BU10","v":2.2327722222222217},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.792761307552859},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC10*Bilans!F10+CD10","v":10.670777777777777},{"v":0.3056058472255485,"d":"30.56%"},3.2610520833333334,null,7.409725694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN10*Bilans!F10+CO10","v":2.2327722222222217},2.148516666666666,158.6792355458333,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":40.90624423051563}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.5952317459750125},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R11*Bilans!F11+S11","v":11.273407407407408},{"v":0.281798858013943,"d":"28.18%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.1768333333333336},null,8.096574074074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC11*Bilans!F11+AD11","v":2.9185185185185185},2.808385744234801,201.7375815513627,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":30.438290101522842},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ11*Bilans!F11+AK11","v":10.830666666666666},{"v":0.2933183552874554,"d":"29.33%"},3.1768333333333336,null,7.653833333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU11*Bilans!F11+AV11","v":2.378222222222222},2.2884779874213836,164.39052774842767,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":37.353411511866945},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB11*Bilans!F11+BC11","v":11.273407407407408},{"v":0.281798858013943,"d":"28.18%"},3.1768333333333336,null,8.096574074074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W11<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W11<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W11<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W11<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W11<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM11*Bilans!F11+BN11","v":2.9185185185185185},2.808385744234801,201.7375815513627,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":30.438290101522842},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F11<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F11<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F11<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F11<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F11*BT11+BU11","v":2.2776888888888887},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.717966985892587},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC11*Bilans!F11+CD11","v":10.799111111111111},{"v":0.2941754465388098,"d":"29.42%"},3.1768333333333336,null,7.622277777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN11*Bilans!F11+CO11","v":2.2776888888888887},2.191738364779874,157.44133369559745,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":39.00212788791759}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R12*Bilans!F12+S12","v":11.146245370370371},{"v":0.29540870555564097,"d":"29.54%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.2926979166666674},null,7.853547453703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC12*Bilans!F12+AD12","v":2.8134259259259253},2.707258909853249,202.00144674397274,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":32.79758436728649},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ12*Bilans!F12+AK12","v":10.679333333333332},{"v":0.30832429458767724,"d":"30.83%"},3.2926979166666674,null,7.386635416666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU12*Bilans!F12+AV12","v":2.308861111111111},2.2217342767295594,165.77414762460688,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":39.96497395300714},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB12*Bilans!F12+BF8","v":1.6190509259259267},{"v":1,"d":"100.00%"},3.2926979166666674,null,-1.6736469907407407,0.508290475803818,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":36.68878322051707},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":37.925966779482934},null,{"$f":"IF(Bilans!W12<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W12<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W12<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W12<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W12<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W12<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM12*Bilans!F12+BN12","v":2.8134259259259253},2.0702568134171906,75.95520343826175,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":66.22090341130652},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F12<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F12<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F12<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F12<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F12*BT12+BU12","v":2.215894444444444},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.8216495890653297},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC12*Bilans!F12+CD12","v":10.622555555555556},{"v":0.3099722942794683,"d":"31.00%"},3.2926979166666674,null,7.329857638888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":37.925966779482934},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN12*Bilans!F12+CO12","v":2.215894444444444},2.1322757861635218,159.09922471564462,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":86.77358353511951}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3316.9020259925073},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.5961305760782443},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.0237108222740967},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.4179171314152135},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.011231270485609},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R13*Bilans!F13+S13","v":11.191620370370371},{"v":0.29051683840836606,"d":"29.05%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.251354166666667},null,7.940266203703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC13*Bilans!F13+AD13","v":2.8509259259259254},2.7433438155136263,201.97183005765194,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":31.935761935693414},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ13*Bilans!F13+AK13","v":10.733333333333333},{"v":0.302921195652174,"d":"30.29%"},3.251354166666667,null,7.481979166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU13*Bilans!F13+AV13","v":2.3336111111111113},2.245550314465409,165.3230280267296,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":39.01528032377097},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB13*Bilans!F13+BC13","v":11.191620370370371},{"v":0.29051683840836606,"d":"29.05%"},3.251354166666667,null,7.940266203703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W13<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W13<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W13<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W13<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W13<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM13*Bilans!F13+BN13","v":2.8509259259259254},2.7433438155136263,201.97183005765194,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":31.935761935693414},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F13<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F13<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F13<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F13<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F13*BT13+BU13","v":2.237944444444444},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.783995672477686},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC13*Bilans!F13+CD13","v":10.685555555555556},{"v":0.30427563169387545,"d":"30.43%"},3.251354166666667,null,7.434201388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN13*Bilans!F13+CO13","v":2.237944444444444},2.1534937106918237,158.5455907154088,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":40.68308839957302}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.5964764786577312},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.0240567248535837},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.421407882908294},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.014711082280417},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R14*Bilans!F14+S14","v":11.57926851851852},{"v":0.2502874709830228,"d":"25.03%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.8981458333333334},null,8.681122685185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC14*Bilans!F14+AD14","v":3.1712962962962963},3.0516247379454926,198.79961936582808,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":25.40389191240876},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ14*Bilans!F14+AK14","v":11.194666666666667},{"v":0.2588863000238209,"d":"25.89%"},2.8981458333333334,null,8.296520833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU14*Bilans!F14+AV14","v":2.545055555555556},2.4490157232704406,159.5423538003145,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":31.654817183645843},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB14*Bilans!F14+BC14","v":11.57926851851852},{"v":0.2502874709830228,"d":"25.03%"},2.8981458333333334,null,8.681122685185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W14<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W14<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W14<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W14<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W14<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM14*Bilans!F14+BN14","v":3.1712962962962963},3.0516247379454926,198.79961936582808,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":25.40389191240876},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F14<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F14<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F14<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F14<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F14*BT14+BU14","v":2.426322222222222},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.490209179746636},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC14*Bilans!F14+CD14","v":11.223777777777778},{"v":0.258214826657691,"d":"25.82%"},2.8981458333333334,null,8.325631944444446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN14*Bilans!F14+CO14","v":2.426322222222222},2.3347628930817605,152.09929605125782,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":33.20386204085745}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8666966481033707},{"$nulls":4},{"$f":"F11","v":3.5952317459750125},{"$f":"F15","v":2.8666966481033707},{"$f":"F28","v":3.368216126800956},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R15*Bilans!F15+S15","v":11.26388425925926},{"v":0.2828074528596189,"d":"28.28%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.185510416666667},null,8.078373842592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC15*Bilans!F15+AD15","v":2.910648148148148},2.800812368972746,201.7768248886268,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":30.609075584539525},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ15*Bilans!F15+AK15","v":10.819333333333333},{"v":0.29442760644525234,"d":"29.44%"},3.185510416666667,null,7.6338229166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU15*Bilans!F15+AV15","v":2.3730277777777777},2.283479559748428,164.50700531328616,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":37.5437026068431},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB15*Bilans!F15+BC15","v":11.26388425925926},{"v":0.2828074528596189,"d":"28.28%"},3.185510416666667,null,8.078373842592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W15<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W15<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W15<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W15<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W15<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM15*Bilans!F15+BN15","v":2.910648148148148},2.800812368972746,201.7768248886268,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":30.609075584539525},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F15<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F15<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F15<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F15<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F15*BT15+BU15","v":2.2730611111111108},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.7255364810160216},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC15*Bilans!F15+CD15","v":10.785888888888888},{"v":0.2953405555612787,"d":"29.53%"},3.185510416666667,null,7.600378472222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN15*Bilans!F15+CO15","v":2.2730611111111108},2.1872852201257857,157.5769486496069,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":39.194832347959554}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.599426268179985},{"$f":"F19","v":3.599426268179985},{"$f":"F19","v":3.599426268179985},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R16*Bilans!F16+S16","v":12.015092592592593},{"v":0.20815833481038512,"d":"20.82%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.501041666666667},null,9.514050925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC16*Bilans!F16+AD16","v":3.531481481481481},3.3982180293501045,188.9918957023061,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":19.47545726271631},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ16*Bilans!F16+AK16","v":11.713333333333333},{"v":0.2135209163346614,"d":"21.35%"},2.501041666666667,null,9.212291666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU16*Bilans!F16+AV16","v":2.782777777777778},2.6777672955974845,148.92402814465413,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":24.71531044120583},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB16*Bilans!F16+BC16","v":12.015092592592593},{"v":0.20815833481038512,"d":"20.82%"},2.501041666666667,null,9.514050925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W16<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W16<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W16<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W16<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W16<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM16*Bilans!F16+BN16","v":3.531481481481481},3.3982180293501045,188.9918957023061,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":19.47545726271631},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F16<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F16<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F16<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F16<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F16*BT16+BU16","v":2.6381111111111113},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.210013428682529},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC16*Bilans!F16+CD16","v":11.828888888888889},{"v":0.21143504602667673,"d":"21.14%"},2.501041666666667,null,9.327847222222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN16*Bilans!F16+CO16","v":2.6381111111111113},2.538559748427673,141.18200040880507,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":26.070629238091232}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":720.463657466375},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R17*Bilans!F17+S17","v":11.94226851851852},{"v":0.2149839311812617,"d":"21.50%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.5673958333333333},null,9.374872685185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC17*Bilans!F17+AD17","v":3.471296296296296},3.3403039832285115,191.09044012054505,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":20.38045798879701},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ17*Bilans!F17+AK17","v":11.626666666666667},{"v":0.22081959575688073,"d":"22.08%"},2.5673958333333333,null,9.059270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU17*Bilans!F17+AV17","v":2.743055555555556},2.639544025157233,151.0017148191824,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":25.79116860759493},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB17*Bilans!F17+BC17","v":11.94226851851852},{"v":0.2149839311812617,"d":"21.50%"},2.5673958333333333,null,9.374872685185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W17<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W17<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W17<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W17<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W17<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM17*Bilans!F17+BN17","v":3.471296296296296},3.3403039832285115,191.09044012054505,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":20.38045798879701},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F17<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F17<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F17<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F17<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F17*BT17+BU17","v":2.602722222222222},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.253659580234767},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC17*Bilans!F17+CD17","v":11.727777777777778},{"v":0.21891579819990525,"d":"21.89%"},2.5673958333333333,null,9.160381944444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN17*Bilans!F17+CO17","v":2.602722222222222},2.5045062893081758,143.27654354559746,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":27.181774424213963}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4195.213818827799},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R18*Bilans!F18+S18","v":11.918180555555557},{"v":0.21725998678489564,"d":"21.73%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.5893437500000003},null,9.328836805555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC18*Bilans!F18+AD18","v":3.4513888888888884},3.321147798742138,191.7439772995283,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":20.686750985915495},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ18*Bilans!F18+AK18","v":11.597999999999999},{"v":0.2232577815140542,"d":"22.33%"},2.5893437500000003,null,9.008656249999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU18*Bilans!F18+AV18","v":2.729916666666667},2.626900943396227,151.66215579127362,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":26.153920144082537},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB18*Bilans!F18+BC18","v":11.918180555555557},{"v":0.21725998678489564,"d":"21.73%"},2.5893437500000003,null,9.328836805555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W18<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W18<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W18<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W18<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W18<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM18*Bilans!F18+BN18","v":3.4513888888888884},3.321147798742138,191.7439772995283,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":20.686750985915495},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F18<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F18<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F18<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F18<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F18*BT18+BU18","v":2.5910166666666665},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.2683587882581184},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC18*Bilans!F18+CD18","v":11.694333333333333},{"v":0.22141867143630822,"d":"22.14%"},2.5893437500000003,null,9.104989583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN18*Bilans!F18+CO18","v":2.5910166666666665},2.4932424528301884,143.9454830823113,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":27.555987353741457}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.599426268179985},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4597.135552499063},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R19*Bilans!F19+S19","v":11.854319444444446},{"v":0.22333894935156076,"d":"22.33%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.64753125},null,9.206788194444446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC19*Bilans!F19+AD19","v":3.398611111111111},3.2703616352201257,193.37893626179246,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":21.516150306497757},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ19*Bilans!F19+AK19","v":11.522},{"v":0.22978052855407047,"d":"22.98%"},2.64753125,null,8.87446875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU19*Bilans!F19+AV19","v":2.6950833333333333},2.5933820754716983,153.34862715919814,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":27.132751924801333},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB19*Bilans!F19+BC19","v":11.854319444444446},{"v":0.22333894935156076,"d":"22.33%"},2.64753125,null,9.206788194444446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W19<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W19<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W19<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W19<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W19<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM19*Bilans!F19+BN19","v":3.398611111111111},3.2703616352201257,193.37893626179246,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":21.516150306497757},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F19<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F19<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F19<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F19<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F19*BT19+BU19","v":2.5599833333333333},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.3079793851613313},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC19*Bilans!F19+CD19","v":11.605666666666666},{"v":0.2281240126949479,"d":"22.81%"},2.64753125,null,8.958135416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN19*Bilans!F19+CO19","v":2.5599833333333333},2.4633801886792455,145.6615180917453,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":28.564649834959862}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":5042.063796931695},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R20*Bilans!F20+S20","v":11.442023148148149},{"v":0.2642188254230163,"d":"26.42%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.0231979166666667},null,8.418825231481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC20*Bilans!F20+AD20","v":3.0578703703703702},2.942479035639413,200.52038322196015,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":27.559969507948523},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ20*Bilans!F20+AK20","v":11.031333333333333},{"v":0.2740555312141174,"d":"27.41%"},3.0231979166666667,null,8.008135416666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU20*Bilans!F20+AV20","v":2.4701944444444446},2.376979559748428,161.9834318132862,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":34.116672214288116},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB20*Bilans!F20+BC20","v":11.442023148148149},{"v":0.2642188254230163,"d":"26.42%"},3.0231979166666667,null,8.418825231481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W20<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W20<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W20<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W20<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W20<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM20*Bilans!F20+BN20","v":3.0578703703703702},2.942479035639413,200.52038322196015,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":27.559969507948523},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F20<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F20<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F20<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F20<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F20*BT20+BU20","v":2.3596277777777774},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.588859299240196},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC20*Bilans!F20+CD20","v":11.033222222222221},{"v":0.2740086128762626,"d":"27.40%"},3.0231979166666667,null,8.010024305555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN20*Bilans!F20+CO20","v":2.3596277777777774},2.2705852201257857,154.7330033496069,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":35.71530008264016}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":13.08125},{"$f":"R21*Bilans!F21+S21","v":10.948812499999999},{"v":0.30936003333694867,"d":"30.94%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.387125},null,7.561687499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.255},{"$f":"AC21*Bilans!F21+AD21","v":2.7577499999999997},2.6536839622641506,204.0178767028302,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":34.475993110325454},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ21*Bilans!F21+AK21","v":10.412312499999999},{"v":0.32529997538971295,"d":"32.53%"},3.387125,null,7.025187499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.4774999999999996},{"$f":"AU21*Bilans!F21+AV21","v":2.182975},2.10059858490566,161.49611980613207,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":43.553485495711136},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB21*Bilans!F21+BC21","v":10.479625},{"v":0.323210515643451,"d":"32.32%"},3.387125,null,7.0925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W21<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W21<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W21<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W21<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W21<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.5799999999999996},{"$f":"BM21*Bilans!F21+BN21","v":1.7299999999999995},1.664716981132075,127.98510622641508,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":54.95732369942199},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F21<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F21<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F21<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F21<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4774999999999996},{"$f":"Bilans!F21*BT21+BU21","v":2.182975},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.8792803825161792},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC21*Bilans!F21+CD21","v":6.8641875},{"v":0.49344878763874095,"d":"49.34%"},3.387125,null,3.4770624999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.01874999999999999},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":1.8912499999999999},{"$f":"CN21*Bilans!F21+CO21","v":1.7478125},1.7478125,134.37357281250002,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":52.344510638297876}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R22*Bilans!F22+S22","v":12.147856481481481},{"v":0.1959253404330973,"d":"19.59%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.3800729166666668},null,9.767783564814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC22*Bilans!F22+AD22","v":3.6412037037037033},3.5037997903563936,184.6914185993186,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":17.902559008264465},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ22*Bilans!F22+AK22","v":11.871333333333332},{"v":0.2004890983882743,"d":"20.05%"},2.3800729166666668,null,9.491260416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU22*Bilans!F22+AV22","v":2.8551944444444444},2.747451257861635,144.82296384158803,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":22.830971912790524},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB22*Bilans!F22+BC22","v":12.147856481481481},{"v":0.1959253404330973,"d":"19.59%"},2.3800729166666668,null,9.767783564814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W22<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W22<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W22<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W22<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W22<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM22*Bilans!F22+BN22","v":3.6412037037037033},3.5037997903563936,184.6914185993186,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":17.902559008264465},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F22<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F22<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F22<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F22<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F22*BT22+BU22","v":2.702627777777778},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.1333845388010966},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC22*Bilans!F22+CD22","v":12.013222222222222},{"v":0.19812110961070672,"d":"19.81%"},2.3800729166666668,null,9.633149305555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN22*Bilans!F22+CO22","v":2.702627777777778},2.6006418238993714,137.08438166092768,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":24.119808396354983}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R23*Bilans!F23+S23","v":11.732199074074074},{"v":0.23514790926364013,"d":"23.51%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.7588020833333333},null,8.973396990740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC23*Bilans!F23+AD23","v":3.297685185185185},3.1732442348008383,196.1104602659853,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":23.176119472132527},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ23*Bilans!F23+AK23","v":11.376666666666667},{"v":0.24249652065631408,"d":"24.25%"},2.7588020833333333,null,8.617864583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU23*Bilans!F23+AV23","v":2.6284722222222223},2.5292845911949686,156.31294934158805,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":29.07679418758256},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB23*Bilans!F23+BC23","v":11.732199074074074},{"v":0.23514790926364013,"d":"23.51%"},2.7588020833333333,null,8.973396990740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W23<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W23<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W23<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W23<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W23<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM23*Bilans!F23+BN23","v":3.297685185185185},3.1732442348008383,196.1104602659853,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":23.176119472132527},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F23<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F23<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F23<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F23<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F23*BT23+BU23","v":2.5006388888888886},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.3864834025619817},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC23*Bilans!F23+CD23","v":11.43611111111111},{"v":0.24123603351955308,"d":"24.12%"},2.7588020833333333,null,8.677309027777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN23*Bilans!F23+CO23","v":2.5006388888888886},2.406275157232704,148.71081256092765,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":30.56320773580085}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":13.08125},{"$f":"R24*Bilans!F24+S24","v":11.084703125},{"v":0.3001800059485129,"d":"30.02%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.32740625},null,7.757296875000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.255},{"$f":"AC24*Bilans!F24+AD24","v":2.7894375},2.68417570754717,202.51501773909195,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":33.44893638950504},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ24*Bilans!F24+AK24","v":10.553078124999999},{"v":0.3153019631416782,"d":"31.53%"},3.32740625,null,7.225671874999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.4774999999999996},{"$f":"AU24*Bilans!F24+AV24","v":2.20174375},2.1186590801886793,159.8480606173054,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":42.37719194161445},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB24*Bilans!F24+BC24","v":10.61490625},{"v":0.3134654392260883,"d":"31.35%"},3.32740625,null,7.2875000000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W24<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W24<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W24<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W24<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W24<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.5799999999999996},{"$f":"BM24*Bilans!F24+BN24","v":1.7841666666666665},1.7168396226415092,129.5316866391509,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":52.295404483886024},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F24<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F24<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F24<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F24<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4774999999999996},{"$f":"Bilans!F24*BT24+BU24","v":2.20174375},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.8462114826138403},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC24*Bilans!F24+CD24","v":6.913546875000001},{"v":0.48128787005584595,"d":"48.13%"},3.32740625,null,3.5861406250000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.01874999999999999},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":1.8912499999999999},{"$f":"CN24*Bilans!F24+CO24","v":1.756953125},1.756953125,132.55816013671873,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":51.10143305616078}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R25*Bilans!F25+S25","v":11.362476851851852},{"v":0.27244738305704896,"d":"27.24%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.0956770833333334},null,8.266799768518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC25*Bilans!F25+AD25","v":2.9921296296296296},2.879219077568134,201.217824259696,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":28.884442364227134},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ25*Bilans!F25+AK25","v":10.936666666666666},{"v":0.2830548994209083,"d":"28.31%"},3.0956770833333334,null,7.840989583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU25*Bilans!F25+AV25","v":2.4268055555555557},2.335227987421384,163.20032693592768,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":35.613069879242246},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB25*Bilans!F25+BC25","v":11.362476851851852},{"v":0.27244738305704896,"d":"27.24%"},3.0956770833333334,null,8.266799768518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W25<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W25<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W25<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W25<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W25<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM25*Bilans!F25+BN25","v":2.9921296296296296},2.879219077568134,201.217824259696,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":28.884442364227134},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F25<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F25<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F25<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F25<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F25*BT25+BU25","v":2.3209722222222218},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.648631384702738},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC25*Bilans!F25+CD25","v":10.922777777777778},{"v":0.2834148186765678,"d":"28.34%"},3.0956770833333334,null,7.827100694444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN25*Bilans!F25+CO25","v":2.3209722222222218},2.233388364779874,156.08313760809745,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":37.23697983364251}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9470.625953220519},null,{"$f":"F26/F28","v":2811.7631400973883},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":13.08125},{"$f":"R26*Bilans!F26+S26","v":11.023145833333334},{"v":0.30431043769643795,"d":"30.43%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.3544583333333335},null,7.668687500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.255},{"$f":"AC26*Bilans!F26+AD26","v":2.7750833333333333},2.6703632075471697,203.206629004717,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":33.91127833998979},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ26*Bilans!F26+AK26","v":10.489312499999999},{"v":0.3197977306266101,"d":"31.98%"},3.3544583333333335,null,7.134854166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.4774999999999996},{"$f":"AU26*Bilans!F26+AV26","v":2.1932416666666663},2.110477830188679,160.60103144386792,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":42.9075485677593},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB26*Bilans!F26+BC26","v":10.553625},{"v":0.3178489223686964,"d":"31.78%"},3.3544583333333335,null,7.199166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W26<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W26<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W26<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W26<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W26<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.5799999999999996},{"$f":"BM26*Bilans!F26+BN26","v":1.7596296296296292},1.693228511530398,128.8496100419287,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":53.4809267522627},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F26<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F26<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F26<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F26<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4774999999999996},{"$f":"Bilans!F26*BT26+BU26","v":2.1932416666666663},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.861121289882141},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC26*Bilans!F26+CD26","v":6.8911875},{"v":0.4867750780737476,"d":"48.68%"},3.3544583333333335,null,3.5367291666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.01874999999999999},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":1.8912499999999999},{"$f":"CN26*Bilans!F26+CO26","v":1.7528124999999999},1.7528124999999999,133.3837728125,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":51.66293029060439}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":37.925966779482934},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R27*Bilans!F27+S27","v":11.405050925925927},{"v":0.2680290896130735,"d":"26.80%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.056885416666667},null,8.34816550925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC27*Bilans!F27+AD27","v":3.0273148148148143},2.913076519916142,200.87191969994757,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":28.16841471172963},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ27*Bilans!F27+AK27","v":10.987333333333332},{"v":0.2782190476912809,"d":"27.82%"},3.056885416666667,null,7.930447916666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU27*Bilans!F27+AV27","v":2.4500277777777777},2.357573899371069,162.56709762460693,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":34.805588712146125},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB27*Bilans!F27+BC27","v":11.405050925925927},{"v":0.2680290896130735,"d":"26.80%"},3.056885416666667,null,8.34816550925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W27<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W27<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W27<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W27<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W27<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM27*Bilans!F27+BN27","v":3.0273148148148143},2.913076519916142,200.87191969994757,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":28.16841471172963},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F27<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F27<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F27<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F27<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F27*BT27+BU27","v":2.3416611111111107},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.6163952387649463},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC27*Bilans!F27+CD27","v":10.98188888888889},{"v":0.2783569791677206,"d":"27.84%"},3.056885416666667,null,7.9250034722222225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN27*Bilans!F27+CO27","v":2.3416611111111107},2.253296540880503,155.3766263005503,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":36.41631095210191}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.368216126800956},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R28*Bilans!F28+S28","v":11.913699074074074},{"v":0.2176844544426176,"d":"21.77%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.5934270833333333},null,9.320271990740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC28*Bilans!F28+AD28","v":3.447685185185185},3.3175838574423477,191.86333903957023,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":20.744125983617568},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ28*Bilans!F28+AK28","v":11.592666666666666},{"v":0.2237127278739433,"d":"22.37%"},2.5934270833333333,null,8.999239583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU28*Bilans!F28+AV28","v":2.7274722222222225},2.6245487421383653,151.78355899253148,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":26.22179439652099},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB28*Bilans!F28+BC28","v":11.913699074074074},{"v":0.2176844544426176,"d":"21.77%"},2.5934270833333333,null,9.320271990740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W28<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W28<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W28<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W28<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W28<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM28*Bilans!F28+BN28","v":3.447685185185185},3.3175838574423477,191.86333903957023,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":20.744125983617568},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F28<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F28<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F28<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F28<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F28*BT28+BU28","v":2.5888388888888887},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.2711081903817587},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC28*Bilans!F28+CD28","v":11.68811111111111},{"v":0.22188590257906896,"d":"22.19%"},2.5934270833333333,null,9.094684027777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN28*Bilans!F28+CO28","v":2.5888388888888887},2.491146855345912,144.0686277250786,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":27.625981724968938}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R29*Bilans!F29+S29","v":13.298416666666668},{"v":0.12416500084596536,"d":"12.42%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.6511979166666668},null,11.64721875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC29*Bilans!F29+AD29","v":4.794583333333334},4.613655660377359,162.4871852889151,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":9.083970626575127},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ29*Bilans!F29+AK29","v":13.0765},{"v":0.12627216125619753,"d":"12.63%"},1.6511979166666668,null,11.425302083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU29*Bilans!F29+AV29","v":3.620041666666667},3.483436320754717,122.68227292158019,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":12.031312945292985},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB29*Bilans!F29+BC29","v":13.298416666666668},{"v":0.12416500084596536,"d":"12.42%"},1.6511979166666668,null,11.64721875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W29<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W29<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W29<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W29<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W29<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM29*Bilans!F29+BN29","v":4.084537037037037},3.9304035639412995,138.42390051755766,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":10.663106680570355},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F29<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F29<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F29<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F29<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F29*BT29+BU29","v":3.376475},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.508051175567198},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC29*Bilans!F29+CD29","v":13.229375000000001},{"v":0.12481299507094376,"d":"12.48%"},1.6511979166666668,null,11.578177083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN29*Bilans!F29+CO29","v":3.376475},3.2490608490566038,114.42786177771227,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":12.899208247259837}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":9508.55192},null,{"$f":"F30/F32","v":3335.38188619384},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R30*Bilans!F30+S30","v":12.76135},{"v":0.15370875730232303,"d":"15.37%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.9615312500000002},null,10.79981875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC30*Bilans!F30+AD30","v":4.2372499999999995},4.077353773584905,173.96743411910373,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":12.452545282907545},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ30*Bilans!F30+AK30","v":12.5293},{"v":0.15655553382870555,"d":"15.66%"},1.9615312500000002,null,10.567768749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU30*Bilans!F30+AV30","v":3.250175},3.127526886792453,133.44140779705185,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":16.234371226164743},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB30*Bilans!F30+BC30","v":12.76135},{"v":0.15370875730232303,"d":"15.37%"},1.9615312500000002,null,10.79981875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W30<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W30<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W30<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W30<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W30<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM30*Bilans!F30+BN30","v":3.803055555555555},3.659544025157232,156.14085003537733,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":13.87425104082974},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F30<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F30<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F30<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F30<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F30*BT30+BU30","v":3.051195},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.7754280185380664},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC30*Bilans!F30+CD30","v":12.697375},{"v":0.15448321011232638,"d":"15.45%"},1.9615312500000002,null,10.735843749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN30*Bilans!F30+CO30","v":3.051195},2.936055566037736,125.27194882224055,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":17.29307615540796}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":37.925966779482934},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R31*Bilans!F31+S31","v":12.536100000000001},{"v":0.16685312816585698,"d":"16.69%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.0916875},null,10.444412500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC31*Bilans!F31+AD31","v":4.0035},3.8524245283018868,176.40444536320751,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":14.144519795179216},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ31*Bilans!F31+AK31","v":12.2998},{"v":0.17005865949039822,"d":"17.01%"},2.0916875,null,10.208112499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU31*Bilans!F31+AV31","v":3.09505},2.9782556603773584,136.3758158165094,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":18.296177767725883},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB31*Bilans!F31+BC31","v":12.536100000000001},{"v":0.16685312816585698,"d":"16.69%"},2.0916875,null,10.444412500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W31<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W31<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W31<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W31<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W31<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM31*Bilans!F31+BN31","v":3.6849999999999996},3.5459433962264146,162.37052108490562,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":15.367051560379917},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F31<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F31<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F31<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F31<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F31*BT31+BU31","v":2.9147700000000003},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.905331155811009},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC31*Bilans!F31+CD31","v":12.47425},{"v":0.1676804216686374,"d":"16.77%"},2.0916875,null,10.382562499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN31*Bilans!F31+CO31","v":2.9147700000000003},2.8047786792452833,128.43221811198114,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":19.4278056244575}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R37*Bilans!F37+S37","v":12.01789351851852},{"v":0.20789746385116328,"d":"20.79%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.4984895833333334},null,9.519403935185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC37*Bilans!F37+AD37","v":3.533796296296296},3.4004454926624734,188.90749878799787,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":19.44126516441766},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ37*Bilans!F37+AK37","v":11.716666666666667},{"v":0.21324235419630155,"d":"21.32%"},2.4984895833333334,null,9.218177083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU37*Bilans!F37+AV37","v":2.7843055555555556},2.679237421383648,148.84168589819183,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":24.674544320846003},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB37*Bilans!F37+BC37","v":12.01789351851852},{"v":0.20789746385116328,"d":"20.79%"},2.4984895833333334,null,9.519403935185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W37<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W37<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W37<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W37<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W37<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM37*Bilans!F37+BN37","v":3.533796296296296},3.4004454926624734,188.90749878799787,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":19.44126516441766},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F37<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F37<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F37<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F37<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F37*BT37+BU37","v":2.639472222222222},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.208358103459627},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC37*Bilans!F37+CD37","v":11.832777777777778},{"v":0.21114987792854123,"d":"21.11%"},2.4984895833333334,null,9.334288194444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN37*Bilans!F37+CO37","v":2.639472222222222},2.5398694968553457,141.09927506092765,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":26.02848791319813}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R44*Bilans!F44+S44","v":11.912018518518519},{"v":0.21784371215501308,"d":"21.78%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.5949583333333335},null,9.317060185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC44*Bilans!F44+AD44","v":3.446296296296296},3.3162473794549268,191.90791960167715,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":20.7656734013971},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ44*Bilans!F44+AK44","v":11.590666666666666},{"v":0.22388344069941335,"d":"22.39%"},2.5949583333333335,null,8.995708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU44*Bilans!F44+AV44","v":2.7265555555555556},2.623666666666667,151.82896633333334,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":26.24727861771058},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB44*Bilans!F44+BC44","v":11.912018518518519},{"v":0.21784371215501308,"d":"21.78%"},2.5949583333333335,null,9.317060185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W44<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W44<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W44<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W44<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W44<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM44*Bilans!F44+BN44","v":3.446296296296296},3.3162473794549268,191.90791960167715,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":20.7656734013971},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F44<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F44<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F44<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F44<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F44*BT44+BU44","v":2.588022222222222},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.2721404091158974},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC44*Bilans!F44+CD44","v":11.685777777777778},{"v":0.2220612425360362,"d":"22.21%"},2.5949583333333335,null,9.090819444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN44*Bilans!F44+CO44","v":2.588022222222222},2.490361006289308,144.11470107295594,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":27.65225998402899}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R61*Bilans!F61+S61","v":11.770291666666667},{"v":0.23143808387642617,"d":"23.14%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.72409375},null,9.046197916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC61*Bilans!F61+AD61","v":3.3291666666666666},3.2035377358490567,195.31408956367923,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":22.64753016270338},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ61*Bilans!F61+AK61","v":11.421999999999999},{"v":0.23849533794431801,"d":"23.85%"},2.72409375,null,8.697906249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU61*Bilans!F61+AV61","v":2.6492500000000003},2.5492783018867926,155.42503682900943,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":28.459904690006603},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB61*Bilans!F61+BC61","v":11.770291666666667},{"v":0.23143808387642617,"d":"23.14%"},2.72409375,null,9.046197916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W61<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W61<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W61<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W61<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W61<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM61*Bilans!F61+BN61","v":3.3291666666666666},3.2035377358490567,195.31408956367923,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":22.64753016270338},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F61<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F61<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F61<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F61<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F61*BT61+BU61","v":2.51915},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.3615989889539155},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC61*Bilans!F61+CD61","v":11.488999999999999},{"v":0.23710451301244673,"d":"23.71%"},2.72409375,null,8.76490625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN61*Bilans!F61+CO61","v":2.51915},2.4240877358490565,147.79238710117923,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":29.92969950181609}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R71*Bilans!F71+S71","v":12.669483333333334},{"v":0.15901316023147485,"d":"15.90%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.0146145833333335},null,10.65486875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC71*Bilans!F71+AD71","v":4.141916666666667},3.9856179245283023,175.13104081721698,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":13.119544695491214},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ71*Bilans!F71+AK71","v":12.435699999999999},{"v":0.16200250756558407,"d":"16.20%"},2.0146145833333335,null,10.421085416666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU71*Bilans!F71+AV71","v":3.1869083333333332},3.0666476415094337,134.75079735365563,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":17.05102724950252},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB71*Bilans!F71+BC71","v":12.669483333333334},{"v":0.15901316023147485,"d":"15.90%"},2.0146145833333335,null,10.65486875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W71<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W71<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W71<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W71<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W71<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM71*Bilans!F71+BN71","v":3.7549074074074067},3.6132127882599576,158.7672798257337,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":14.4717445565063},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F71<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F71<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F71<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F71<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F71*BT71+BU71","v":2.995555},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.826979338727967},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC71*Bilans!F71+CD71","v":12.606375},{"v":0.1598091904558871,"d":"15.98%"},2.0146145833333335,null,10.591760416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN71*Bilans!F71+CO71","v":2.995555},2.8825151886792453,126.65987927695753,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":18.140231387283265}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R77*Bilans!F77+S77","v":12.414200000000001},{"v":0.17416547179842437,"d":"17.42%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.162125},null,10.252075000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC77*Bilans!F77+AD77","v":3.877},3.730698113207547,177.13727711320752,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":15.1452592210472},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ77*Bilans!F77+AK77","v":12.1756},{"v":0.17757851769111996,"d":"17.76%"},2.162125,null,10.013475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU77*Bilans!F77+AV77","v":3.0111},2.89747358490566,137.57494328490563,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":19.50057121982},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB77*Bilans!F77+BC77","v":12.414200000000001},{"v":0.17416547179842437,"d":"17.42%"},2.162125,null,10.252075000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W77<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W77<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W77<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W77<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W77<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM77*Bilans!F77+BN77","v":3.6211111111111105},3.484465408805031,165.44590207547165,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":16.215511813439704},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F77<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F77<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F77<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F77<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F77*BT77+BU77","v":2.84094},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.980834545264334},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC77*Bilans!F77+CD77","v":12.3535},{"v":0.17502124903873395,"d":"17.50%"},2.162125,null,10.191375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN77*Bilans!F77+CO77","v":2.84094},2.733734716981132,129.80045809698112,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":20.66857096594789}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R94*Bilans!F94+S94","v":12.118166666666667},{"v":0.1986377202272071,"d":"19.86%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.407125},null,9.711041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC94*Bilans!F94+AD94","v":3.6166666666666663},3.4801886792452827,185.70634811320753,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":18.24601935483871},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ94*Bilans!F94+AK94","v":11.835999999999999},{"v":0.20337318350794192,"d":"20.34%"},2.407125,null,9.428874999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU94*Bilans!F94+AV94","v":2.839},2.7318679245283017,145.7752043207547,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":23.244019020781963},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB94*Bilans!F94+BC94","v":12.118166666666667},{"v":0.1986377202272071,"d":"19.86%"},2.407125,null,9.711041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W94<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W94<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W94<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W94<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W94<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM94*Bilans!F94+BN94","v":3.6166666666666663},3.4801886792452827,185.70634811320753,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":18.24601935483871},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F94<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F94<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F94<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F94<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F94*BT94+BU94","v":2.6882},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.150201656507423},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC94*Bilans!F94+CD94","v":11.972},{"v":0.2010628967591046,"d":"20.11%"},2.407125,null,9.564874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN94*Bilans!F94+CO94","v":2.6882},2.5867584905660377,138.03201981509432,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":24.547939141432927}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"R104*Bilans!F104+S104","v":14.568887499999999},{"v":0.07872298073548857,"d":"7.87%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.1469062500000002},null,13.421981249999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AC104*Bilans!F104+AD104","v":5.2808874999999995},5.0816087264150935,117.4651969176297,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.4131956986396705},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"AJ104*Bilans!F104+AK104","v":14.568887499999999},{"v":0.07872298073548857,"d":"7.87%"},1.1469062500000002,null,13.421981249999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AU104*Bilans!F104+AV104","v":5.2808874999999995},5.0816087264150935,117.4651969176297,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.4131956986396705},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"BB104*Bilans!F104+BC104","v":14.568887499999999},{"v":0.07872298073548857,"d":"7.87%"},1.1469062500000002,null,13.421981249999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W104<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W104<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W104<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W104<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W104<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"BM104*Bilans!F104+BN104","v":4.111944444444444},3.9567767295597482,91.46386168632074,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.952058298993447},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F104<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F104<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F104<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F104<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F104*BT104+BU104","v":3.7526675000000003},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.256627343888915},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.8210000000000001},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":5.609999999999999},{"$f":"CC104*Bilans!F104+CD104","v":14.3433875},{"v":0.07996062645591916,"d":"8.00%"},1.1469062500000002,null,13.19648125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.13699999999999996},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5600000000000005},{"$f":"CN104*Bilans!F104+CO104","v":4.0173375},3.8657398584905662,89.3594761339033,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":7.115776929371753}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F116<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F116<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F116<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F116<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F116<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F116<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F116<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F116<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F116<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F116<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F116<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F116<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F116<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F116<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F116<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F116*BT116+BU116","v":3.702279166666667},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.2873402333535324},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F119<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F119<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F119<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F119<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F119<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F119<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F119<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F119<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F119<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F119<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F119<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F119<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F119<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F119<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F119<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F119*BT119+BU119","v":4.098701666666667},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.066110876498677},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F136<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F136<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F136<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F136<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F136<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F136<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F136<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F136<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F136<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F136<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F136<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F136<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F136<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F136<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F136<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F136*BT136+BU136","v":4.317736666666667},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.961298881054948},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F142<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F142<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F142<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F142<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F142<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F142<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F142<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F142<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F142<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F142<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F142<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F142<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F142<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F142<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F142<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F142*BT142+BU142","v":4.1202966666666665},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.055282126049966},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F152<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F152<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F152<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F152<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F152<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F152<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F152<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F152<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F152<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F152<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F152<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F152<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F152<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F152<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F152<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F152*BT152+BU152","v":4.4838125},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.8886543746026971},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F169<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F169<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F169<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F169<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F169<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F169<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F169<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F169<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F169<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F169<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F169<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F169<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F169<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F169<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F169<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F169*BT169+BU169","v":4.6874225},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.8066159158947706},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F175<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F175<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F175<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F175<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F175<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F175<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F175<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F175<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F175<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F175<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F175<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F175<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F175<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F175<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F175<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F175*BT175+BU175","v":4.295113333333334},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.9716294858397034},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F185<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F185<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F185<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F185<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F185<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F185<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F185<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F185<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F185<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F185<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F185<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F185<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F185<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F185<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F185<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F185*BT185+BU185","v":4.894631666666666},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.730134700572959},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F201<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F201<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F201<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F201<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F201<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F201<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F201<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F201<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F201<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F201<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F201<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F201<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F201<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F201<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F201<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F201*BT201+BU201","v":4.760434166666666},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7789075106468593},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F211<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F211<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F211<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F211<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F211<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F211<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F211<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.19500000000000012},{"$f":"IF(Bilans!F211<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F211<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F211<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F211<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F211<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F211<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F211<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F211<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":1.0079999999999973},{"$f":"Bilans!F211*BT211+BU211","v":5.2500625},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.6130040533847465},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F217<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F217<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F217<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F217<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F217<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F217<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F217<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F217<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F217<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F217<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F217<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F217<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F217<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F217<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F217<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F217*BT217+BU217","v":4.491010833333332},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8856271800034456},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F234<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F234<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F234<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F234<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F234<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F234<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F234<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.19500000000000012},{"$f":"IF(Bilans!F234<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F234<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F234<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F234<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F234<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F234<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F234<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F234<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":1.0079999999999973},{"$f":"Bilans!F234*BT234+BU234","v":5.774937500000001},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.4664006481495693},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F244<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F244<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F244<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F244<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F244<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F244<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F244<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F244<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F244<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F244<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F244<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F244<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F244<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F244<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F244<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F244*BT244+BU244","v":4.159373333333333},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.035973069586586},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"R250*Bilans!F250+S250","v":15.756350000000001},{"v":0.06206756852528239,"d":"6.21%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A13'!$C$39+'151.A13'!$C$40)","v":0.9779583333333333},null,14.778391666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AC250*Bilans!F250+AD250","v":5.585683333333334},5.37490283018868,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"AJ250*Bilans!F250+AK250","v":15.756350000000001},{"v":0.06206756852528239,"d":"6.21%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":14.778391666666668},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AU250*Bilans!F250+AV250","v":5.585683333333334},5.37490283018868,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"BB250*Bilans!F250+BC250","v":15.756350000000001},{"v":0.06206756852528239,"d":"6.21%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":14.778391666666668},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W250<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W250<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W250<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W250<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W250<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"BM250*Bilans!F250+BN250","v":4.265185185185185},4.104234800838574,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F250<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F250<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F250<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F250<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F250*BT250+BU250","v":3.922856666666667},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.158725850215427},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.8210000000000001},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":5.609999999999999},{"$f":"CC250*Bilans!F250+CD250","v":15.475683333333334},{"v":0.0631932246395151,"d":"6.32%"},0.9779583333333333,null,{"$f":"CE250-CG250","v":14.497725},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.13699999999999996},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5600000000000005},{"$f":"CN250*Bilans!F250+CO250","v":4.206283333333333},4.047555660377358,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A13'!$C$39+'151.A13'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W260<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W260<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W260<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W260<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W260<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.103240740740741},2.023873165618449,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F260<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F260<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F260<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F260<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F260*BT260+BU260","v":4.775859166666667},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.7731620212188532},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"R277*Bilans!F277+S277","v":17.8909125},{"v":0.037687312855991376,"d":"3.77%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A13'!$C$39+'151.A13'!$C$40)","v":0.6742604166666668},null,17.216652083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AC277*Bilans!F277+AD277","v":6.1335791666666655},5.902123349056603,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"AJ277*Bilans!F277+AK277","v":17.8909125},{"v":0.037687312855991376,"d":"3.77%"},0.6742604166666668,null,17.216652083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AU277*Bilans!F277+AV277","v":6.1335791666666655},5.902123349056603,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"BB277*Bilans!F277+BC277","v":17.8909125},{"v":0.037687312855991376,"d":"3.77%"},0.6742604166666668,null,17.216652083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W277<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W277<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W277<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W277<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W277<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"BM277*Bilans!F277+BN277","v":4.540648148148147},4.369302935010481,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F277<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F277<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F277<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F277<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F277*BT277+BU277","v":4.228785833333333},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.00255402538276},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.8210000000000001},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":5.609999999999999},{"$f":"CC277*Bilans!F277+CD277","v":17.511079166666665},{"v":0.038504789467810746,"d":"3.85%"},0.6742604166666668,null,16.83681875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.13699999999999996},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5600000000000005},{"$f":"CN277*Bilans!F277+CO277","v":4.545929166666666},4.37438466981132,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"R286*Bilans!F286+S286","v":16.021825},{"v":0.05868167328004144,"d":"5.87%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A13'!$C$39+'151.A13'!$C$40)","v":0.9401875},null,15.0816375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AC286*Bilans!F286+AD286","v":5.653824999999999},5.440473113207546,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"AJ286*Bilans!F286+AK286","v":16.021825},{"v":0.05868167328004144,"d":"5.87%"},0.9401875,null,15.0816375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AU286*Bilans!F286+AV286","v":5.653824999999999},5.440473113207546,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"BB286*Bilans!F286+BC286","v":16.021825},{"v":0.05868167328004144,"d":"5.87%"},0.9401875,null,15.0816375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W286<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W286<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W286<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W286<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W286<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"BM286*Bilans!F286+BN286","v":4.299444444444444},4.137201257861635,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F286<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F286<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F286<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F286<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F286*BT286+BU286","v":3.9609050000000003},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.13798919515193},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.8210000000000001},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":5.609999999999999},{"$f":"CC286*Bilans!F286+CD286","v":15.728825},{"v":0.059774808353452974,"d":"5.98%"},0.9401875,null,14.7886375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.13699999999999996},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5600000000000005},{"$f":"CN286*Bilans!F286+CO286","v":4.248525},4.088203301886792,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"R292*Bilans!F292+S292","v":13.808166666666667},{"v":0.09780896570869894,"d":"9.78%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.3505624999999999},null,12.457604166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07999999999999978},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.340000000000002},{"$f":"AC292*Bilans!F292+AD292","v":5.058},4.867132075471698,136.29673307547165,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.846776393831552},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2133333333333335},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.686666666666666},{"$f":"AJ292*Bilans!F292+AK292","v":13.601333333333335},{"v":0.09929633124203507,"d":"9.93%"},1.3505624999999999,null,12.250770833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.1299999999999994},{"$f":"AU292*Bilans!F292+AV292","v":3.8480000000000003},3.702792452830189,103.69114845283016,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":8.999738825363822},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"BB292*Bilans!F292+BC292","v":13.808166666666667},{"v":0.09780896570869894,"d":"9.78%"},1.3505624999999999,null,12.457604166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W292<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W292<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W292<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W292<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W292<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.340000000000002},{"$f":"BM292*Bilans!F292+BN292","v":5.337222222222224},5.135817610062895,143.82086844339622,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":6.488580306026852},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F292<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F292<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.07866666666666673},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F292<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F292<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.8873333333333333},{"$f":"Bilans!F292*BT292+BU292","v":3.5933666666666673},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.3566679603222385},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.2133333333333335},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.686666666666666},{"$f":"CC292*Bilans!F292+CD292","v":13.601333333333335},{"v":0.09929633124203507,"d":"9.93%"},1.3505624999999999,null,12.250770833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":3.1299999999999994},{"$f":"CN292*Bilans!F292+CO292","v":3.8480000000000003},3.702792452830189,103.69114845283016,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":8.999738825363822}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"R309*Bilans!F309+S309","v":13.493},{"v":0.1139387089602016,"d":"11.39%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.5373750000000002},null,11.955625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07999999999999978},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.340000000000002},{"$f":"AC309*Bilans!F309+AD309","v":4.936},4.749735849056604,154.3046685283019,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.139301053484603},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2133333333333335},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.686666666666666},{"$f":"AJ309*Bilans!F309+AK309","v":13.276},{"v":0.1158010695992769,"d":"11.58%"},1.5373750000000002,null,11.738624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.1299999999999994},{"$f":"AU309*Bilans!F309+AV309","v":3.726},3.5853962264150945,116.47876720754718,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":10.782498658078367},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"BB309*Bilans!F309+BC309","v":13.493},{"v":0.1139387089602016,"d":"11.39%"},1.5373750000000002,null,11.955625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W309<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W309<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W309<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W309<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W309<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.340000000000002},{"$f":"BM309*Bilans!F309+BN309","v":5.167777777777779},4.972767295597485,161.55029113207553,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":7.774248763706728},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F309<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F309<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.07866666666666673},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F309<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F309<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.8873333333333333},{"$f":"Bilans!F309*BT309+BU309","v":3.4734000000000003},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.4380641714237505},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.2133333333333335},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.686666666666666},{"$f":"CC309*Bilans!F309+CD309","v":13.276},{"v":0.1158010695992769,"d":"11.58%"},1.5373750000000002,null,11.738624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":3.1299999999999994},{"$f":"CN309*Bilans!F309+CO309","v":3.726},3.5853962264150945,116.47876720754718,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":10.782498658078367}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"R315*Bilans!F315+S315","v":14.009666666666664},{"v":0.0878768231459231,"d":"8.79%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.2311250000000005},null,12.778541666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07999999999999978},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.340000000000002},{"$f":"AC315*Bilans!F315+AD315","v":5.135999999999999},4.942188679245282,124.2317968301887,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.052587616822432},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2133333333333335},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.686666666666666},{"$f":"AJ315*Bilans!F315+AK315","v":13.809333333333333},{"v":0.08915166071256159,"d":"8.92%"},1.2311250000000005,null,12.578208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.1299999999999994},{"$f":"AU315*Bilans!F315+AV315","v":3.926},3.777849056603774,94.9637917358491,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.918005603667857},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"BB315*Bilans!F315+BC315","v":14.009666666666664},{"v":0.0878768231459231,"d":"8.79%"},1.2311250000000005,null,12.778541666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W315<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W315<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W315<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W315<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W315<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.340000000000002},{"$f":"BM315*Bilans!F315+BN315","v":5.445555555555557},5.240062893081762,131.71946094339629,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":5.708524994899},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F315<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F315<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.07866666666666673},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F315<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F315<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.8873333333333333},{"$f":"Bilans!F315*BT315+BU315","v":3.670066666666667},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.3074164210522756},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.2133333333333335},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.686666666666666},{"$f":"CC315*Bilans!F315+CD315","v":13.809333333333333},{"v":0.08915166071256159,"d":"8.92%"},1.2311250000000005,null,12.578208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":3.1299999999999994},{"$f":"CN315*Bilans!F315+CO315","v":3.926},3.777849056603774,94.9637917358491,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":7.918005603667857}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R325*Bilans!F325+S325","v":12.943316666666668},{"v":0.1434242446874127,"d":"14.34%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.856385416666667},null,11.086931250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC325*Bilans!F325+AD325","v":4.426083333333333},4.259061320754716,170.9725633643868,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.21619622314688},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ325*Bilans!F325+AK325","v":12.714699999999999},{"v":0.14600308435642737,"d":"14.60%"},1.856385416666667,null,10.858314583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU325*Bilans!F325+AV325","v":3.3754916666666666},3.248114622641509,130.38987732535378,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":14.707137231860052},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB325*Bilans!F325+BC325","v":12.943316666666668},{"v":0.1434242446874127,"d":"14.34%"},1.856385416666667,null,11.086931250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W325<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W325<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W325<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W325<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W325<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM325*Bilans!F325+BN325","v":3.8984259259259253},3.751315513626834,150.58999649240045,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.734324086169634},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F325<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F325<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F325<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F325<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F325*BT325+BU325","v":3.161405},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.678673593868314},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC325*Bilans!F325+CD325","v":12.877625},{"v":0.14415588407541507,"d":"14.42%"},1.856385416666667,null,11.021239583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN325*Bilans!F325+CO325","v":3.161405},3.042106698113207,122.12004970903304,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":15.703087445824462}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R342*Bilans!F342+S342","v":12.254851851851852},{"v":0.18625956159465187,"d":"18.63%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.2825833333333336},null,9.972268518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC342*Bilans!F342+AD342","v":3.7296296296296294},3.5888888888888886,180.7795111111111,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":16.702294736842106},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ342*Bilans!F342+AK342","v":11.998666666666667},{"v":0.1902364151572397,"d":"19.02%"},2.2825833333333336,null,9.716083333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU342*Bilans!F342+AV342","v":2.913555555555556},2.8036100628930822,141.22344608805034,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":21.38053390282968},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB342*Bilans!F342+BC342","v":12.254851851851852},{"v":0.18625956159465187,"d":"18.63%"},2.2825833333333336,null,9.972268518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W342<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W342<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W342<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W342<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W342<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM342*Bilans!F342+BN342","v":3.7296296296296294},3.5888888888888886,180.7795111111111,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":16.702294736842106},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F342<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F342<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F342<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F342<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F342*BT342+BU342","v":2.7546222222222223},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.074240825005619},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC342*Bilans!F342+CD342","v":12.161777777777777},{"v":0.1876850058470984,"d":"18.77%"},2.2825833333333336,null,9.879194444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN342*Bilans!F342+CO342","v":2.7546222222222223},2.6506742138364783,133.51976149937107,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":22.614125752270926}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R352*Bilans!F352+S352","v":12.021254629629631},{"v":0.20758457916552894,"d":"20.76%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.4954270833333334},null,9.525827546296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC352*Bilans!F352+AD352","v":3.536574074074074},3.4031184486373163,188.80586231001047,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":19.40029372954575},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ352*Bilans!F352+AK352","v":11.720666666666666},{"v":0.21290828877765772,"d":"21.29%"},2.4954270833333334,null,9.225239583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU352*Bilans!F352+AV352","v":2.786138888888889},2.681001572327044,148.7426374830975,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":24.625683991186527},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB352*Bilans!F352+BC352","v":12.021254629629631},{"v":0.20758457916552894,"d":"20.76%"},2.4954270833333334,null,9.525827546296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W352<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W352<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W352<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W352<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W352<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM352*Bilans!F352+BN352","v":3.536574074074074},3.4031184486373163,188.80586231001047,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":19.40029372954575},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F352<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F352<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F352<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F352<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F352*BT352+BU352","v":2.6411055555555554},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.2063739653305667},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC352*Bilans!F352+CD352","v":11.837444444444444},{"v":0.21080792353830127,"d":"21.08%"},2.4954270833333334,null,9.342017361111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN352*Bilans!F352+CO352","v":2.6411055555555554},2.541441194968553,140.99979285715406,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":25.97797565834173}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R358*Bilans!F358+S358","v":12.283421296296297},{"v":0.18370713084747248,"d":"18.37%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.2565520833333337},null,10.026869212962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC358*Bilans!F358+AD358","v":3.7532407407407407},3.6116090146750524,179.66761655529348,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":16.391372172196863},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ358*Bilans!F358+AK358","v":12.032666666666666},{"v":0.1875354936561583,"d":"18.75%"},2.2565520833333337,null,9.776114583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU358*Bilans!F358+AV358","v":2.929138888888889},2.81860534591195,140.21786479441823,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":21.00302108128099},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB358*Bilans!F358+BC358","v":12.283421296296297},{"v":0.18370713084747248,"d":"18.37%"},2.2565520833333337,null,10.026869212962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W358<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W358<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W358<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W358<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W358<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM358*Bilans!F358+BN358","v":3.7532407407407407},3.6116090146750524,179.66761655529348,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":16.391372172196863},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F358<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F358<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F358<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F358<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F358*BT358+BU358","v":2.7685055555555556},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.0588243090319205},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC358*Bilans!F358+CD358","v":12.201444444444444},{"v":0.1849413889976597,"d":"18.49%"},2.2565520833333337,null,9.94489236111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN358*Bilans!F358+CO358","v":2.7685055555555556},2.664033647798742,132.52834788545596,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":22.221651572950506}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R369*Bilans!F369+S369","v":12.355016666666668},{"v":0.17776770164885788,"d":"17.78%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.196322916666667},null,10.158693750000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC369*Bilans!F369+AD369","v":3.815583333333333},3.6715990566037733,177.3446597323113,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":15.655054273046936},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ369*Bilans!F369+AK369","v":12.1153},{"v":0.18128506241419254,"d":"18.13%"},2.196322916666667,null,9.918977083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU369*Bilans!F369+AV369","v":2.9703416666666667},2.8582533018867924,138.05863642441037,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":20.109863062891193},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB369*Bilans!F369+BC369","v":12.355016666666668},{"v":0.17776770164885788,"d":"17.78%"},2.196322916666667,null,10.158693750000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W369<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W369<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W369<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W369<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W369<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM369*Bilans!F369+BN369","v":3.590092592592592},3.454617400419287,166.8640660207023,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":16.638335259072033},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F369<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F369<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F369<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F369<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F369*BT369+BU369","v":2.805095},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.0189252389039427},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC369*Bilans!F369+CD369","v":12.294875},{"v":0.17863727094961657,"d":"17.86%"},2.196322916666667,null,10.098552083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN369*Bilans!F369+CO369","v":2.805095},2.699242358490566,130.3781295892217,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":21.29452448728712}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R370*Bilans!F370+S370","v":12.178666666666667},{"v":0.19312458944602587,"d":"19.31%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.3520000000000003},null,9.826666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC370*Bilans!F370+AD370","v":3.6666666666666665},3.5283018867924527,183.60577358490565,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":17.55099818181818},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ370*Bilans!F370+AK370","v":11.908},{"v":0.19751427611689623,"d":"19.75%"},2.3520000000000003,null,9.556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU370*Bilans!F370+AV370","v":2.8720000000000003},2.7636226415094343,143.81339501886794,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":22.407263231197767},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB370*Bilans!F370+BC370","v":12.178666666666667},{"v":0.19312458944602587,"d":"19.31%"},2.3520000000000003,null,9.826666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W370<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W370<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W370<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W370<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W370<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM370*Bilans!F370+BN370","v":3.6666666666666665},3.5283018867924527,183.60577358490565,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":17.55099818181818},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F370<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F370<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F370<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F370<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F370*BT370+BU370","v":2.7176},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.1161216120927495},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC370*Bilans!F370+CD370","v":12.056},{"v":0.19508958195089585,"d":"19.51%"},2.3520000000000003,null,9.703999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN370*Bilans!F370+CO370","v":2.7176},2.6150490566037736,136.08192280754716,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":23.680328230791872}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R371*Bilans!F371+S371","v":12.461016666666668},{"v":0.1713401862608856,"d":"17.13%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.1350729166666667},null,10.32594375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC371*Bilans!F371+AD371","v":3.925583333333333},3.777448113207547,176.90450567570753,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":14.753288683210561},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ371*Bilans!F371+AK371","v":12.2233},{"v":0.17467238116275202,"d":"17.47%"},2.1350729166666667,null,10.088227083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU371*Bilans!F371+AV371","v":3.0433416666666666},2.92849858490566,137.14671360365566,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":19.030155174821537},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB371*Bilans!F371+BC371","v":12.461016666666668},{"v":0.1713401862608856,"d":"17.13%"},2.1350729166666667,null,10.32594375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W371<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W371<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W371<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W371<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W371<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM371*Bilans!F371+BN371","v":3.6456481481481475},3.508076519916142,164.28936256158278,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":15.886136514870598},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F371<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F371<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F371<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F371<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F371*BT371+BU371","v":2.869295},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.9513772871117316},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC371*Bilans!F371+CD371","v":12.399875},{"v":0.17218503546742742,"d":"17.22%"},2.1350729166666667,null,10.264802083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN371*Bilans!F371+CO371","v":2.869295},2.7610197169811324,129.30338513073116,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":20.184492764482794}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.9917126544557657},{"$f":"SUM(AF7:AF372)/229","v":3.841081988249887},{"$f":"SUM(AG7:AG372)/Z373","v":3.5952317459750125},{"$f":"SUM(AH7:AH372)","v":3276.863655357877},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.321628292333819},{"$f":"SUM(AX7:AX372)/229","v":3.1969514090110125},{"$f":"SUM(AY7:AY372)/AR373","v":2.8666966481033707},{"$f":"SUM(AZ7:AZ372)","v":4123.7136334617735},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9470.625953220519},{"$f":"SUM(BK7:BK372)","v":37.925966779482934},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.714584101568816},{"$f":"SUM(BP7:BP372)/229","v":3.5720499253888462},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.368216126800956},{"$f":"SUM(BR7:BR372)","v":3678.7853890291417},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1313.7905878856945},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":918.3501634699213},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":9508.55192},{"$f":"SUM(CL7:CL372)","v":37.925966779482934},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":2.962254246336728},{"$f":"SUM(CQ7:CQ372)/229","v":2.8508135633160294},{"$f":"SUM(CR7:CR372)/CK373","v":2.6610235605857153},{"$f":"SUM(CS7:CS372)","v":4496.940314511121}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.599426268179985},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A16","index":38,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4490.353683098016},null,null,"COP",{"$f":"K13","v":3.5994524545215056},{"$f":"L13","v":3.2082061017646626},{"$f":"M13","v":3.424808525928113},{"$f":"N13","v":3.139451607462685},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9996542170277353},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9996542170277353},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9963783158321962},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9963901413723901},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.424808525928113},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.4578297226472987E-4},{"$f":"1-L3","v":3.4578297226472987E-4},{"$f":"1-M3","v":3.6216841678038403E-3},{"$f":"1-N3","v":3.6098586276098743E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9963783158321962},null,null,"COP-Inst",{"$f":"K14","v":3.5997983571009926},{"$f":"L14","v":3.208552004344149},{"$f":"M14","v":3.428443374368968},{"$f":"N14","v":3.1430745443803842}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.6216841678038403E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.428443374368968},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R7*Bilans!F7+S7","v":13.786},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.15676078388703518,"d":"15.68%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":11.624895833333333},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC7*Bilans!F7+AD7","v":3.8788333333333327},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.732462264150943},{"$f":"AF7*Z7","v":177.12959543867925},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":15.130289605981183},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ7*Bilans!F7+AK7","v":13.711016666666666},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.157618083268807,"d":"15.76%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":11.549912499999998},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU7*Bilans!F7+AV7","v":3.3315999999999995},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.2058792452830183},{"$f":"AX7*AR7","v":152.13980840377357},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":17.615521571217037},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB7*Bilans!F7+BC7","v":13.786},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.15676078388703518,"d":"15.68%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":11.624895833333333},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W7<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W7<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W7<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W7<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W7<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM7*Bilans!F7+BN7","v":3.616796296296296},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.4803134171907755},{"$f":"BP7*BJ7","v":165.16349368291407},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":16.226479696068242},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F7<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F7<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F7<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F7<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F7*BT7+BU7","v":2.9972333333333334},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.8253963409666434},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC7*Bilans!F7+CD7","v":13.8002},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.1565994816500244,"d":"15.66%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"CE7-CG7","v":11.639095833333332},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN7*Bilans!F7+CO7","v":2.9972333333333334},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.8841301886792454},{"$f":"CQ7*CK7","v":136.87072429905663},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":19.580681628613053}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R8*Bilans!F8+S8","v":13.297296296296297},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.19131082063465982,"d":"19.13%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":10.753379629629631},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC8*Bilans!F8+AD8","v":3.4987407407407405},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.366712788259958},{"$f":"AF8*Z8","v":190.70407917819708},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":20.021416806046624},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ8*Bilans!F8+AK8","v":13.168111111111111},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.1931876671757529,"d":"19.32%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":10.624194444444445},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU8*Bilans!F8+AV8","v":3.043296296296296},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.9284549266247377},{"$f":"AX8*AR8","v":165.87940086373166},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":23.01772152514939},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB8*Bilans!F8+BC8","v":13.297296296296297},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.19131082063465982,"d":"19.13%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":10.753379629629631},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W8<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W8<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W8<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W8<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W8<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM8*Bilans!F8+BN8","v":3.4987407407407405},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.366712788259958},{"$f":"BP8*BJ8","v":190.70407917819708},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":20.021416806046624},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F8<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F8<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F8<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F8<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F8*BT8+BU8","v":2.7455925925925926},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.0843513039299064},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC8*Bilans!F8+CD8","v":13.152851851851851},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.19341179352738602,"d":"19.34%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"CE8-CG8","v":10.608935185185185},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN8*Bilans!F8+CO8","v":2.7455925925925926},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.6419853249475893},{"$f":"CQ8*CK8","v":149.65261674633126},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":25.513525515641227}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2633.4274903433525},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R9*Bilans!F9+S9","v":13.182064814814815},{"v":0.20034007345839572,"d":"20.03%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.6408958333333334},null,10.541168981481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC9*Bilans!F9+AD9","v":3.4125370370370365},3.283762054507337,193.64837399737945,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":21.37063643319568},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ9*Bilans!F9+AK9","v":13.038805555555555},{"v":0.20254123907907381,"d":"20.25%"},2.6408958333333334,null,10.397909722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU9*Bilans!F9+AV9","v":2.9755648148148146},2.8632793501048215,168.8518781947065,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":24.50899001434524},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB9*Bilans!F9+BC9","v":13.182064814814815},{"v":0.20034007345839572,"d":"20.03%"},2.6408958333333334,null,10.541168981481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W9<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W9<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W9<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W9<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W9<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM9*Bilans!F9+BN9","v":3.4125370370370365},3.283762054507337,193.64837399737945,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":21.37063643319568},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F9<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F9<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F9<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F9<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F9*BT9+BU9","v":2.68137962962963},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.1582145248835816},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC9*Bilans!F9+CD9","v":12.984842592592592},{"v":0.20338296860370675,"d":"20.34%"},2.6408958333333334,null,10.343946759259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN9*Bilans!F9+CO9","v":2.68137962962963},2.580195492662474,152.15799849554512,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":27.197972091481375}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R10*Bilans!F10+S10","v":12.445189814814816},{"v":0.26203313343211215,"d":"26.20%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.2610520833333334},null,9.184137731481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC10*Bilans!F10+AD10","v":2.8612870370370365},2.75331394129979,203.34668946318132,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":31.920714227927736},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ10*Bilans!F10+AK10","v":12.211930555555556},{"v":0.2670382105841396,"d":"26.70%"},3.2610520833333334,null,8.950878472222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU10*Bilans!F10+AV10","v":2.5424398148148146},2.446498689727463,180.68677235449422,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":35.923889053785096},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB10*Bilans!F10+BC10","v":12.445189814814816},{"v":0.26203313343211215,"d":"26.20%"},3.2610520833333334,null,9.184137731481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W10<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W10<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W10<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W10<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W10<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM10*Bilans!F10+BN10","v":2.8612870370370365},2.75331394129979,203.34668946318132,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":31.920714227927736},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F10<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F10<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F10<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F10<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F10*BT10+BU10","v":2.27075462962963},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.729320633116791},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC10*Bilans!F10+CD10","v":11.910467592592592},{"v":0.27379715011033323,"d":"27.38%"},3.2610520833333334,null,8.64941550925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN10*Bilans!F10+CO10","v":2.27075462962963},2.185065775681342,161.37857912938944,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":40.22201458562274}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.6107133972237273},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R11*Bilans!F11+S11","v":12.54525925925926},{"v":0.2532297872591683,"d":"25.32%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.1768333333333336},null,9.368425925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC11*Bilans!F11+AD11","v":2.9361481481481477},2.8253501048218026,202.95619942976938,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":30.25552828094253},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ11*Bilans!F11+AK11","v":12.324222222222222},{"v":0.25777150687895567,"d":"25.78%"},3.1768333333333336,null,9.147388888888887,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU11*Bilans!F11+AV11","v":2.601259259259259},2.503098532494759,179.80757998322852,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":34.15065723154028},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB11*Bilans!F11+BC11","v":12.54525925925926},{"v":0.2532297872591683,"d":"25.32%"},3.1768333333333336,null,9.368425925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W11<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W11<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W11<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W11<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W11<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM11*Bilans!F11+BN11","v":2.9361481481481477},2.8253501048218026,202.95619942976938,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":30.25552828094253},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F11<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F11<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F11<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F11<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F11*BT11+BU11","v":2.326518518518519},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.63993324171593},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC11*Bilans!F11+CD11","v":12.05637037037037},{"v":0.2634983196220225,"d":"26.35%"},3.1768333333333336,null,8.879537037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN11*Bilans!F11+CO11","v":2.326518518518519},2.2387253668763107,160.8165980041929,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":38.18354018084563}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R12*Bilans!F12+S12","v":12.407587962962964},{"v":0.2653777612937723,"d":"26.54%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.2926979166666674},null,9.114890046296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC12*Bilans!F12+AD12","v":2.833157407407407},2.726245807127882,203.41814933739514,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":32.56916609201225},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ12*Bilans!F12+AK12","v":12.169736111111112},{"v":0.2705644466407448,"d":"27.06%"},3.2926979166666674,null,8.877038194444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU12*Bilans!F12+AV12","v":2.5203379629629623},2.4252308700209637,180.9579950588967,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":36.61158762144261},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB12*Bilans!F12+BF8","v":1.5426157407407417},{"v":1,"d":"100.00%"},3.2926979166666674,null,-1.7500821759259257,0.5315040189588984,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":34.95671050138653},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":39.65803949861347},null,{"$f":"IF(Bilans!W12<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W12<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W12<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W12<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W12<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W12<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM12*Bilans!F12+BN12","v":2.833157407407407},2.0847762054507335,72.87691827412043,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":67.14652070638492},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F12<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F12<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F12<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F12<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F12*BT12+BU12","v":2.2498009259259257},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.7640539638137187},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC12*Bilans!F12+CD12","v":11.855643518518518},{"v":0.27773253400572245,"d":"27.77%"},3.2926979166666674,null,8.562945601851851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":39.65803949861347},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN12*Bilans!F12+CO12","v":2.2498009259259257},2.1649027777777774,161.5336795381944,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":88.20717323085574}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3054.6984204838427},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.5994524545215056},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.2082061017646626},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.424808525928113},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.139451607462685},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R13*Bilans!F13+S13","v":12.456712962962964},{"v":0.2610122089457938,"d":"26.10%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.251354166666667},null,9.205358796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC13*Bilans!F13+AD13","v":2.869907407407407},2.761609014675052,203.316559682914,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":31.72453976447815},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ13*Bilans!F13+AK13","v":12.224861111111112},{"v":0.26596246265010964,"d":"26.60%"},3.251354166666667,null,8.973506944444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU13*Bilans!F13+AV13","v":2.5492129629629625},2.4530162473794546,180.5971886726939,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":35.715529847629085},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB13*Bilans!F13+BC13","v":12.456712962962964},{"v":0.2610122089457938,"d":"26.10%"},3.251354166666667,null,9.205358796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W13<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W13<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W13<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W13<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W13<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM13*Bilans!F13+BN13","v":2.869907407407407},2.761609014675052,203.316559682914,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":31.72453976447815},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F13<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F13<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F13<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F13<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F13*BT13+BU13","v":2.277175925925926},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.718804505444575},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC13*Bilans!F13+CD13","v":11.927268518518519},{"v":0.27259838760388005,"d":"27.26%"},3.251354166666667,null,8.675914351851851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN13*Bilans!F13+CO13","v":2.277175925925926},2.1912447589098534,161.32491726284067,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":39.9821948888934}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.5997983571009926},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.208552004344149},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.428443374368968},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.1430745443803842},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R14*Bilans!F14+S14","v":12.876398148148148},{"v":0.225074263780057,"d":"22.51%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.8981458333333334},null,9.978252314814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC14*Bilans!F14+AD14","v":3.18387037037037},3.0637243186582808,199.58785260115303,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":25.303564203828323},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ14*Bilans!F14+AK14","v":12.695805555555555},{"v":0.22827585226091732,"d":"22.83%"},2.8981458333333334,null,9.797659722222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU14*Bilans!F14+AV14","v":2.7958981481481477},2.6903925576519914,175.2669683645178,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":28.814808002463927},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB14*Bilans!F14+BC14","v":12.876398148148148},{"v":0.225074263780057,"d":"22.51%"},2.8981458333333334,null,9.978252314814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W14<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W14<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W14<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W14<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W14<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM14*Bilans!F14+BN14","v":3.18387037037037},3.0637243186582808,199.58785260115303,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":25.303564203828323},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F14<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F14<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F14<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F14<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F14*BT14+BU14","v":2.5110462962962963},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.3724476149698246},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC14*Bilans!F14+CD14","v":12.539175925925926},{"v":0.23112729659858622,"d":"23.11%"},2.8981458333333334,null,9.641030092592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN14*Bilans!F14+CO14","v":2.5110462962962963},2.4162898322851154,157.41040926912999,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":32.083545592990966}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.112762901973777},{"$nulls":4},{"$f":"F11","v":3.6107133972237273},{"$f":"F15","v":3.112762901973777},{"$f":"F28","v":3.388286717868103},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R15*Bilans!F15+S15","v":12.534949074074074},{"v":0.2541303038282964,"d":"25.41%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.185510416666667},null,9.349438657407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC15*Bilans!F15+AD15","v":2.928435185185185},2.8179281970649894,203.00988765500523,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":30.42315896810014},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ15*Bilans!F15+AK15","v":12.312652777777778},{"v":0.2587184479380403,"d":"25.87%"},3.185510416666667,null,9.127142361111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU15*Bilans!F15+AV15","v":2.595199074074074},2.4972670335429767,179.9087359472615,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":34.32963970151437},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB15*Bilans!F15+BC15","v":12.534949074074074},{"v":0.2541303038282964,"d":"25.41%"},3.185510416666667,null,9.349438657407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W15<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W15<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W15<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W15<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W15<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM15*Bilans!F15+BN15","v":2.928435185185185},2.8179281970649894,203.00988765500523,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":30.42315896810014},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F15<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F15<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F15<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F15<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F15*BT15+BU15","v":2.3207731481481484},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.648944361399803},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC15*Bilans!F15+CD15","v":12.041337962962963},{"v":0.2645478788540556,"d":"26.45%"},3.185510416666667,null,8.855827546296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN15*Bilans!F15+CO15","v":2.3207731481481484},2.233196802935011,160.88452237624477,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":38.38903825553025}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.558162560259597},{"$f":"F19","v":3.558162560259597},{"$f":"F19","v":3.558162560259597},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R16*Bilans!F16+S16","v":13.34824074074074},{"v":0.18736863645507457,"d":"18.74%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.501041666666667},null,10.847199074074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC16*Bilans!F16+AD16","v":3.5368518518518512},3.4033857442348,189.27929816561843,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":19.445885648463275},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ16*Bilans!F16+AK16","v":13.225277777777778},{"v":0.189110709709941,"d":"18.91%"},2.501041666666667,null,10.72423611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU16*Bilans!F16+AV16","v":3.0732407407407405},2.9572693920335427,164.4685372379455,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":22.37937814467778},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB16*Bilans!F16+BC16","v":13.34824074074074},{"v":0.18736863645507457,"d":"18.74%"},2.501041666666667,null,10.847199074074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W16<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W16<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W16<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W16<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W16<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM16*Bilans!F16+BN16","v":3.5368518518518512},3.4033857442348,189.27929816561843,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":19.445885648463275},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F16<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F16<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F16<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F16<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F16*BT16+BU16","v":2.773981481481482},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.052786094484167},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC16*Bilans!F16+CD16","v":13.22712962962963},{"v":0.18908423344276987,"d":"18.91%"},2.501041666666667,null,10.726087962962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN16*Bilans!F16+CO16","v":2.773981481481482},2.6693029350104824,148.453282730608,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":24.793682699689576}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":728.8188130910742},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R17*Bilans!F17+S17","v":13.269398148148149},{"v":0.19348246278160205,"d":"19.35%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.5673958333333333},null,10.702002314814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC17*Bilans!F17+AD17","v":3.4778703703703697},3.346629979035639,191.4523345256813,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":20.341933654588537},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ17*Bilans!F17+AK17","v":13.136805555555556},{"v":0.19543532272559072,"d":"19.54%"},2.5673958333333333,null,10.569409722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU17*Bilans!F17+AV17","v":3.026898148148148},2.912675576519916,166.62688804376307,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":23.372642510821183},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB17*Bilans!F17+BC17","v":13.269398148148149},{"v":0.19348246278160205,"d":"19.35%"},2.5673958333333333,null,10.702002314814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W17<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W17<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W17<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W17<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W17<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM17*Bilans!F17+BN17","v":3.4778703703703697},3.346629979035639,191.4523345256813,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":20.341933654588537},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F17<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F17<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F17<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F17<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F17*BT17+BU17","v":2.7300462962962966},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.1019151962777447},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC17*Bilans!F17+CD17","v":13.112175925925925},{"v":0.1958024242381445,"d":"19.58%"},2.5673958333333333,null,10.544780092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN17*Bilans!F17+CO17","v":2.7300462962962966},2.627025681341719,150.2855716653564,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":25.914069087147478}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4176.937488796255},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R18*Bilans!F18+S18","v":13.243319444444445},{"v":0.19552074997981164,"d":"19.55%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.5893437500000003},null,10.653975694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC18*Bilans!F18+AD18","v":3.4583611111111106},3.327856918238993,192.1313232818396,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":20.64504550164256},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ18*Bilans!F18+AK18","v":13.107541666666666},{"v":0.1975461010041929,"d":"19.75%"},2.5893437500000003,null,10.518197916666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU18*Bilans!F18+AV18","v":3.011569444444444},2.8979253144654087,167.30954458667452,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":23.707911710855818},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB18*Bilans!F18+BC18","v":13.243319444444445},{"v":0.19552074997981164,"d":"19.55%"},2.5893437500000003,null,10.653975694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W18<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W18<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W18<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W18<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W18<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM18*Bilans!F18+BN18","v":3.4583611111111106},3.327856918238993,192.1313232818396,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":20.64504550164256},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F18<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F18<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F18<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F18<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F18*BT18+BU18","v":2.7155138888888892},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.118515477926085},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC18*Bilans!F18+CD18","v":13.074152777777778},{"v":0.19805059601270109,"d":"19.81%"},2.5893437500000003,null,10.484809027777779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN18*Bilans!F18+CO18","v":2.7155138888888892},2.613041666666667,150.86200084375002,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":26.29263757115749}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.558162560259597},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4490.353683098016},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R19*Bilans!F19+S19","v":13.174180555555555},{"v":0.20096363783958734,"d":"20.10%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.64753125},null,10.526649305555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC19*Bilans!F19+AD19","v":3.4066388888888883},3.278086477987421,193.83571200825472,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":21.465447288382983},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ19*Bilans!F19+AK19","v":13.029958333333333},{"v":0.20318800584550348,"d":"20.32%"},2.64753125,null,10.382427083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU19*Bilans!F19+AV19","v":2.9709305555555554},2.858819968553459,169.04416885554247,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":24.613509515817626},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB19*Bilans!F19+BC19","v":13.174180555555555},{"v":0.20096363783958734,"d":"20.10%"},2.64753125,null,10.526649305555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W19<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W19<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W19<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W19<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W19<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM19*Bilans!F19+BN19","v":3.4066388888888883},3.278086477987421,193.83571200825472,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":21.465447288382983},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F19<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F19<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F19<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F19<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F19*BT19+BU19","v":2.6769861111111113},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.1633978442676227},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC19*Bilans!F19+CD19","v":12.973347222222221},{"v":0.20407464663128788,"d":"20.41%"},2.64753125,null,10.325815972222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN19*Bilans!F19+CO19","v":2.6769861111111113},2.5759677672955976,152.31890605601419,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":27.316177396844505}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":4714.956775613751},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R20*Bilans!F20+S20","v":12.727810185185186},{"v":0.2375269486801103,"d":"23.75%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.0231979166666667},null,9.70461226851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC20*Bilans!F20+AD20","v":3.0727129629629624},2.9567615303983223,201.49368882167187,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":27.42684239708546},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ20*Bilans!F20+AK20","v":12.529069444444445},{"v":0.24129468912850446,"d":"24.13%"},3.0231979166666667,null,9.505871527777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU20*Bilans!F20+AV20","v":2.708560185185185},2.60635036687631,177.6143068639282,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":31.114248310825246},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB20*Bilans!F20+BC20","v":12.727810185185186},{"v":0.2375269486801103,"d":"23.75%"},3.0231979166666667,null,9.70461226851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W20<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W20<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W20<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W20<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W20<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM20*Bilans!F20+BN20","v":3.0727129629629624},2.9567615303983223,201.49368882167187,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":27.42684239708546},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F20<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F20<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F20<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F20<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F20*BT20+BU20","v":2.4282453703703704},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.4874449659638844},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC20*Bilans!F20+CD20","v":12.322532407407406},{"v":0.24533901122867738,"d":"24.53%"},3.0231979166666667,null,9.29933449074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN20*Bilans!F20+CO20","v":2.4282453703703704},2.3366134696016774,159.2326139595781,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":34.70605367768602}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.33125000000000004},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.708750000000002},{"$f":"R21*Bilans!F21+S21","v":12.174687500000001},{"v":0.2782104263456454,"d":"27.82%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.387125},null,8.7875625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.053749999999999964},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1962499999999996},{"$f":"AC21*Bilans!F21+AD21","v":2.7850624999999996},2.6799658018867922,206.03845081485852,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":34.137894571486285},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3600000000000001},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.350000000000001},{"$f":"AJ21*Bilans!F21+AK21","v":11.596},{"v":0.29209425664022076,"d":"29.21%"},3.387125,null,8.208874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.5112500000000004},{"$f":"AU21*Bilans!F21+AV21","v":2.2148125000000003},2.131234669811321,163.8514526497642,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":42.927412591359314},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3425},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.5475},{"$f":"BB21*Bilans!F21+BC21","v":11.927374999999998},{"v":0.28397908173424585,"d":"28.40%"},3.387125,null,8.540249999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W21<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W21<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W21<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W21<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W21<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM21*Bilans!F21+BN21","v":2.018249999999999},1.9420896226415088,149.30979227830187,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":47.108222469961625},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F21<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F21<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F21<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F21<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5112500000000004},{"$f":"Bilans!F21*BT21+BU21","v":2.2148125000000003},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.8235164796222048},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.15874999999999995},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":8.82125},{"$f":"CC21*Bilans!F21+CD21","v":7.606812499999999},{"v":0.4452752056133894,"d":"44.53%"},3.387125,null,4.219687499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.16375},{"$f":"CN21*Bilans!F21+CO21","v":1.9629374999999998},1.9629374999999998,150.9125979375,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":46.60789760244532}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R22*Bilans!F22+S22","v":13.491976851851852},{"v":0.1764065372184498,"d":"17.64%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.3800729166666668},null,11.111903935185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC22*Bilans!F22+AD22","v":3.644379629629629},3.506855870020964,184.85250990657752,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":17.886957669470746},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ22*Bilans!F22+AK22","v":13.386569444444444},{"v":0.17779558284474595,"d":"17.78%"},2.3800729166666668,null,11.006496527777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU22*Bilans!F22+AV22","v":3.1577268518518515},3.0385673480083857,160.168202406381,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":20.64360447403415},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB22*Bilans!F22+BC22","v":13.491976851851852},{"v":0.1764065372184498,"d":"17.64%"},2.3800729166666668,null,11.111903935185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W22<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W22<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W22<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W22<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W22<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM22*Bilans!F22+BN22","v":3.644379629629629},3.506855870020964,184.85250990657752,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":17.886957669470746},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F22<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F22<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F22<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F22<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F22*BT22+BU22","v":2.8540787037037036},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.9671123231584153},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC22*Bilans!F22+CD22","v":13.436699074074074},{"v":0.17713226318054445,"d":"17.71%"},2.3800729166666668,null,11.056626157407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN22*Bilans!F22+CO22","v":2.8540787037037036},2.7463776205450734,144.76637053976677,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":22.83989719066767}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R23*Bilans!F23+S23","v":13.041967592592593},{"v":0.2115326589908291,"d":"21.15%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.7588020833333333},null,10.283165509259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC23*Bilans!F23+AD23","v":3.307731481481481},3.182911425576519,196.70790473991084,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":23.105728582025836},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ23*Bilans!F23+AK23","v":12.881597222222222},{"v":0.21416615003099815,"d":"21.42%"},2.7588020833333333,null,10.12279513888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU23*Bilans!F23+AV23","v":2.8932175925925923},2.7840395702306076,172.05712548971434,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":26.416107115139976},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB23*Bilans!F23+BC23","v":13.041967592592593},{"v":0.2115326589908291,"d":"21.15%"},2.7588020833333333,null,10.283165509259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W23<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W23<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W23<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W23<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W23<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM23*Bilans!F23+BN23","v":3.307731481481481},3.182911425576519,196.70790473991084,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":23.105728582025836},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F23<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F23<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F23<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F23<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F23*BT23+BU23","v":2.6033101851851854},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.252924734522506},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC23*Bilans!F23+CD23","v":12.780578703703704},{"v":0.21585893309618726,"d":"21.59%"},2.7588020833333333,null,10.021776620370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN23*Bilans!F23+CO23","v":2.6033101851851854},2.505072064989518,154.81658495643345,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":29.357833065096962}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.33125000000000004},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.708750000000002},{"$f":"R24*Bilans!F24+S24","v":12.336171875000002},{"v":0.2697276175880129,"d":"26.97%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.32740625},null,9.008765625000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.053749999999999964},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1962499999999996},{"$f":"AC24*Bilans!F24+AD24","v":2.811265625},2.705180129716981,204.09975413185433,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":33.18922149165466},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3600000000000001},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.350000000000001},{"$f":"AJ24*Bilans!F24+AK24","v":11.771500000000001},{"v":0.282666291466678,"d":"28.27%"},3.32740625,null,8.44409375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.5112500000000004},{"$f":"AU24*Bilans!F24+AV24","v":2.2337031250000003},2.149412441037736,162.1683324983048,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":41.77086760354511},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3425},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.5475},{"$f":"BB24*Bilans!F24+BC24","v":12.09434375},{"v":0.2751208596993946,"d":"27.51%"},3.32740625,null,8.766937500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W24<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W24<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W24<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W24<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W24<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM24*Bilans!F24+BN24","v":2.071333333333333},1.9931698113207545,150.38017763207543,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":45.045245011264875},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F24<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F24<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F24<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F24<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5112500000000004},{"$f":"Bilans!F24*BT24+BU24","v":2.2337031250000003},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.7911806623914064},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.15874999999999995},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":8.82125},{"$f":"CC24*Bilans!F24+CD24","v":7.684203125},{"v":0.4330190386527556,"d":"43.30%"},3.32740625,null,4.356796875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.16375},{"$f":"CN24*Bilans!F24+CO24","v":1.9757343749999998},1.9757343749999998,149.0647131914062,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":45.442759733327}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R25*Bilans!F25+S25","v":12.641689814814816},{"v":0.2448784243784802,"d":"24.49%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.0956770833333334},null,9.546012731481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC25*Bilans!F25+AD25","v":3.0082870370370367},2.8947667714884693,202.304394283936,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":28.72930500623278},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ25*Bilans!F25+AK25","v":12.432430555555555},{"v":0.24900015081524016,"d":"24.90%"},3.0956770833333334,null,9.336753472222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU25*Bilans!F25+AV25","v":2.6579398148148146},2.5576401991614253,178.74388236864513,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":32.516159828605765},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB25*Bilans!F25+BC25","v":12.641689814814816},{"v":0.2448784243784802,"d":"24.49%"},3.0956770833333334,null,9.546012731481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W25<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W25<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W25<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W25<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W25<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM25*Bilans!F25+BN25","v":3.0082870370370367},2.8947667714884693,202.304394283936,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":28.72930500623278},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F25<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F25<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F25<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F25<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F25*BT25+BU25","v":2.3802546296296296},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.5577589000807635},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC25*Bilans!F25+CD25","v":12.196967592592593},{"v":0.2538071090074377,"d":"25.38%"},3.0956770833333334,null,9.10129050925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN25*Bilans!F25+CO25","v":2.3802546296296296},2.2904337002096438,160.06982218127618,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":36.30955896797533}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9468.893880501388},null,{"$f":"F26/F28","v":2794.596404893143},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.33125000000000004},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.708750000000002},{"$f":"R26*Bilans!F26+S26","v":12.263020833333336},{"v":0.2735425780420471,"d":"27.35%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.3544583333333335},null,8.908562500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.053749999999999964},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1962499999999996},{"$f":"AC26*Bilans!F26+AD26","v":2.799395833333333},2.6937582547169807,204.98692190919812,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":33.61676195012318},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3600000000000001},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.350000000000001},{"$f":"AJ26*Bilans!F26+AK26","v":11.692},{"v":0.28690201277226596,"d":"28.69%"},3.3544583333333335,null,8.337541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.5112500000000004},{"$f":"AU26*Bilans!F26+AV26","v":2.2251458333333334},2.1411780660377357,162.9372272912736,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":42.292339640660266},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3425},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.5475},{"$f":"BB26*Bilans!F26+BC26","v":12.018708333333333},{"v":0.27910306501322596,"d":"27.91%"},3.3544583333333335,null,8.66425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W26<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W26<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W26<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W26<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W26<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM26*Bilans!F26+BN26","v":2.0472870370370364},1.9700309224318653,149.91344310429767,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":45.96650182943102},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F26<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F26<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F26<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F26<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5112500000000004},{"$f":"Bilans!F26*BT26+BU26","v":2.2251458333333334},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.805760488218153},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.15874999999999995},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":8.82125},{"$f":"CC26*Bilans!F26+CD26","v":7.649145833333333},{"v":0.43854025095394644,"d":"43.85%"},3.3544583333333335,null,4.294687499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.16375},{"$f":"CN26*Bilans!F26+CO26","v":1.9699375},1.9699375,149.90633393750002,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":45.96868174751738}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":39.65803949861347},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R27*Bilans!F27+S27","v":12.687782407407408},{"v":0.24093141878615365,"d":"24.09%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.056885416666667},null,9.630896990740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC27*Bilans!F27+AD27","v":3.042768518518518},2.9279470649895174,201.89732185311843,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":28.02535212510537},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ27*Bilans!F27+AK27","v":12.484152777777778},{"v":0.24486126300120487,"d":"24.49%"},3.056885416666667,null,9.427267361111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU27*Bilans!F27+AV27","v":2.685032407407407},2.5837104297693916,178.16039861235586,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":31.75926626859805},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB27*Bilans!F27+BC27","v":12.687782407407408},{"v":0.24093141878615365,"d":"24.09%"},3.056885416666667,null,9.630896990740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W27<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W27<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W27<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W27<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W27<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM27*Bilans!F27+BN27","v":3.042768518518518},2.9279470649895174,201.89732185311843,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":28.02535212510537},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F27<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F27<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F27<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F27<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F27*BT27+BU27","v":2.405939814814815},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.519777195122841},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC27*Bilans!F27+CD27","v":12.264171296296295},{"v":0.249253320327467,"d":"24.93%"},3.056885416666667,null,9.207285879629628,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN27*Bilans!F27+CO27","v":2.405939814814815},2.31514963312369,159.64172173945232,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":35.4433883348118}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.388286717868103},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R28*Bilans!F28+S28","v":13.238467592592594},{"v":0.1959008522092429,"d":"19.59%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.5934270833333333},null,10.64504050925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC28*Bilans!F28+AD28","v":3.454731481481481},3.324364255765199,192.25546473047692,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":20.701816108343092},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ28*Bilans!F28+AK28","v":13.102097222222222},{"v":0.19793984423613267,"d":"19.79%"},2.5934270833333333,null,10.508670138888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU28*Bilans!F28+AV28","v":3.008717592592592},2.89518107966457,167.43483599443132,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":23.770664288802752},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB28*Bilans!F28+BC28","v":13.238467592592594},{"v":0.1959008522092429,"d":"19.59%"},2.5934270833333333,null,10.64504050925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W28<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W28<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W28<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W28<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W28<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM28*Bilans!F28+BN28","v":3.454731481481481},3.324364255765199,192.25546473047692,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":20.701816108343092},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F28<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F28<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F28<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F28<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F28*BT28+BU28","v":2.7128101851851856},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.121623525033019},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC28*Bilans!F28+CD28","v":13.067078703703704},{"v":0.1984703040472434,"d":"19.85%"},2.5934270833333333,null,10.47365162037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN28*Bilans!F28+CO28","v":2.7128101851851856},2.61043998951782,150.96761808379196,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":26.36351640962716}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R29*Bilans!F29+S29","v":14.785},{"v":0.11168061661593959,"d":"11.17%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.6511979166666668},null,13.133802083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC29*Bilans!F29+AD29","v":4.794583333333334},4.613655660377359,162.4871852889151,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":9.083970626575127},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ29*Bilans!F29+AK29","v":14.768291666666666},{"v":0.11180696819480927,"d":"11.18%"},1.6511979166666668,null,13.117093749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU29*Bilans!F29+AV29","v":3.931},3.7826603773584906,133.22057016509433,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":11.079586407190707},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB29*Bilans!F29+BC29","v":14.785},{"v":0.11168061661593959,"d":"11.17%"},1.6511979166666668,null,13.133802083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W29<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W29<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W29<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W29<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W29<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM29*Bilans!F29+BN29","v":4.0700462962962956},3.916459643605869,137.9328130732442,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":10.701070945138946},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F29<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F29<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F29<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F29<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F29*BT29+BU29","v":3.3135833333333333},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.5556538771289654},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC29*Bilans!F29+CD29","v":14.4995},{"v":0.11387964527512444,"d":"11.39%"},1.6511979166666668,null,12.848302083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN29*Bilans!F29+CO29","v":3.3135833333333333},3.188542452830189,112.29647951061321,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":13.144034655332845}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":9508.55192},null,{"$f":"F30/F32","v":3143.0558378845017},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R30*Bilans!F30+S30","v":14.177},{"v":0.13836010792128095,"d":"13.84%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.9615312500000002},null,12.21546875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC30*Bilans!F30+AD30","v":4.2372499999999995},4.077353773584905,173.96743411910373,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":12.452545282907545},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ30*Bilans!F30+AK30","v":14.124825},{"v":0.13887118955456088,"d":"13.89%"},1.9615312500000002,null,12.16329375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU30*Bilans!F30+AV30","v":3.5662},3.4316264150943394,146.4163463462264,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":14.795734254949245},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB30*Bilans!F30+BC30","v":14.177},{"v":0.13836010792128095,"d":"13.84%"},1.9615312500000002,null,12.21546875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W30<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W30<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W30<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W30<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W30<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM30*Bilans!F30+BN30","v":3.794194444444444},3.651017295597484,155.7770421969339,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":13.906653513042587},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F30<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F30<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F30<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F30<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F30*BT30+BU30","v":3.12105},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.7133086919540723},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC30*Bilans!F30+CD30","v":14.0739},{"v":0.13937368106921325,"d":"13.94%"},1.9615312500000002,null,12.11236875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN30*Bilans!F30+CO30","v":3.12105},3.003274528301887,128.1399634804245,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":16.90602441486038}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":39.65803949861347},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R31*Bilans!F31+S31","v":13.922},{"v":0.15024331992529807,"d":"15.02%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.0916875},null,11.830312500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC31*Bilans!F31+AD31","v":4.0035},3.8524245283018868,176.40444536320751,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":14.144519795179216},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ31*Bilans!F31+AK31","v":13.854949999999999},{"v":0.15097041129704547,"d":"15.10%"},2.0916875,null,11.7632625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU31*Bilans!F31+AV31","v":3.4132},3.2843999999999998,150.39431819999996,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":16.590760869565216},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB31*Bilans!F31+BC31","v":13.922},{"v":0.15024331992529807,"d":"15.02%"},2.0916875,null,11.830312500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W31<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W31<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W31<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W31<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W31<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM31*Bilans!F31+BN31","v":3.6784999999999997},3.5396886792452826,162.0841144669811,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":15.394205518553756},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F31<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F31<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F31<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F31<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F31*BT31+BU31","v":3.0403000000000002},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.7853738423916243},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC31*Bilans!F31+CD31","v":13.8954},{"v":0.15053093109950055,"d":"15.05%"},2.0916875,null,11.8037125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN31*Bilans!F31+CO31","v":3.0403000000000002},2.925571698113208,133.96339084245284,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":18.625657007532148}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R37*Bilans!F37+S37","v":13.351273148148149},{"v":0.1871349312990334,"d":"18.71%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.4984895833333334},null,10.852783564814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC37*Bilans!F37+AD37","v":3.53912037037037},3.405568658280922,189.19210984997375,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":19.412018706259403},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ37*Bilans!F37+AK37","v":13.228680555555556},{"v":0.18886914479797157,"d":"18.89%"},2.4984895833333334,null,10.730190972222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU37*Bilans!F37+AV37","v":3.075023148148148},2.9589845387840668,164.38268732147532,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":22.34177354882905},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB37*Bilans!F37+BC37","v":13.351273148148149},{"v":0.1871349312990334,"d":"18.71%"},2.4984895833333334,null,10.852783564814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W37<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W37<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W37<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W37<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W37<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM37*Bilans!F37+BN37","v":3.53912037037037},3.405568658280922,189.19210984997375,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":19.412018706259403},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F37<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F37<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F37<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F37<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F37*BT37+BU37","v":2.7756712962962964},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.050927573564992},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC37*Bilans!F37+CD37","v":13.231550925925925},{"v":0.18882817270028326,"d":"18.88%"},2.4984895833333334,null,10.733061342592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN37*Bilans!F37+CO37","v":2.7756712962962964},2.6709289832285115,148.3801210020309,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":24.7512992352534}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R44*Bilans!F44+S44","v":13.236648148148149},{"v":0.19604346238487702,"d":"19.60%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.5949583333333335},null,10.641689814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC44*Bilans!F44+AD44","v":3.45337037037037},3.3230545073375257,192.30184128511527,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":20.72313585225384},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ44*Bilans!F44+AK44","v":13.100055555555555},{"v":0.19808758232577472,"d":"19.81%"},2.5949583333333335,null,10.505097222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU44*Bilans!F44+AV44","v":3.0076481481481476},2.894151991614255,167.48168160272533,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":23.79422718624741},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB44*Bilans!F44+BC44","v":13.236648148148149},{"v":0.19604346238487702,"d":"19.60%"},2.5949583333333335,null,10.641689814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W44<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W44<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W44<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W44<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W44<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM44*Bilans!F44+BN44","v":3.45337037037037},3.3230545073375257,192.30184128511527,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":20.72313585225384},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F44<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F44<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F44<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F44<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F44*BT44+BU44","v":2.7117962962962965},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.1227906405024397},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC44*Bilans!F44+CD44","v":13.064425925925926},{"v":0.19862781174209296,"d":"19.86%"},2.5949583333333335,null,10.469467592592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN44*Bilans!F44+CO44","v":2.7117962962962965},2.6094643605870025,151.00709308280923,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":26.39013241189043}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R61*Bilans!F61+S61","v":13.083208333333333},{"v":0.2082129765571009,"d":"20.82%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.72409375},null,10.359114583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC61*Bilans!F61+AD61","v":3.338583333333333},3.212599056603773,195.86654243278298,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":22.58365149888925},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ61*Bilans!F61+AK61","v":12.927875},{"v":0.21071473463349547,"d":"21.07%"},2.72409375,null,10.20378125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU61*Bilans!F61+AV61","v":2.9174583333333333},2.8073655660377357,171.16016567158016,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":25.843523329382027},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB61*Bilans!F61+BC61","v":13.083208333333333},{"v":0.2082129765571009,"d":"20.82%"},2.72409375,null,10.359114583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W61<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W61<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W61<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W61<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W61<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM61*Bilans!F61+BN61","v":3.338583333333333},3.212599056603773,195.86654243278298,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":22.58365149888925},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F61<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F61<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F61<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F61<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F61*BT61+BU61","v":2.626291666666667},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.224459872642955},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC61*Bilans!F61+CD61","v":12.840708333333334},{"v":0.21214513088257722,"d":"21.21%"},2.72409375,null,10.116614583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN61*Bilans!F61+CO61","v":2.626291666666667},2.5271863207547174,154.0781274003538,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":28.70869350002379}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R71*Bilans!F71+S71","v":14.073},{"v":0.14315459271891803,"d":"14.32%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.0146145833333335},null,12.058385416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC71*Bilans!F71+AD71","v":4.141916666666667},3.9856179245283023,175.13104081721698,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":13.119544695491214},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ71*Bilans!F71+AK71","v":14.014758333333333},{"v":0.14374950572937698,"d":"14.37%"},2.0146145833333335,null,12.00014375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU71*Bilans!F71+AV71","v":3.5037999999999996},3.3715811320754714,148.14980362924524,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":15.508893439503774},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB71*Bilans!F71+BC71","v":14.073},{"v":0.14315459271891803,"d":"14.32%"},2.0146145833333335,null,12.058385416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W71<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W71<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W71<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W71<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W71<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM71*Bilans!F71+BN71","v":3.7470092592592588},3.6056126834381548,158.4333255197851,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":14.502248879970939},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F71<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F71<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F71<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F71<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F71*BT71+BU71","v":3.0881166666666666},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.742244871908959},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC71*Bilans!F71+CD71","v":14.0011},{"v":0.1438897360445489,"d":"14.39%"},2.0146145833333335,null,11.986485416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN71*Bilans!F71+CO71","v":3.0881166666666666},2.971583962264151,130.57362798985847,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":17.59650515146772}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R77*Bilans!F77+S77","v":13.783999999999999},{"v":0.15685758850841558,"d":"15.69%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.162125},null,11.621875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC77*Bilans!F77+AD77","v":3.877},3.730698113207547,177.13727711320752,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":15.1452592210472},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ77*Bilans!F77+AK77","v":13.708899999999998},{"v":0.15771688465157674,"d":"15.77%"},2.162125,null,11.546774999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU77*Bilans!F77+AV77","v":3.3303999999999996},3.2047245283018864,152.16352532830186,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":17.63096625030026},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB77*Bilans!F77+BC77","v":13.783999999999999},{"v":0.15685758850841558,"d":"15.69%"},2.162125,null,11.621875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W77<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W77<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W77<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W77<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W77<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM77*Bilans!F77+BN77","v":3.6158888888888883},3.4794402515723264,165.20730258490562,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":16.238930952893096},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F77<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F77<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F77<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F77<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F77*BT77+BU77","v":2.9966},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.8259934902967547},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC77*Bilans!F77+CD77","v":13.7988},{"v":0.15668934979853322,"d":"15.67%"},2.162125,null,11.636675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN77*Bilans!F77+CO77","v":2.9966},2.883520754716981,136.91244895471698,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":19.59493092171127}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R94*Bilans!F94+S94","v":13.459833333333334},{"v":0.1788376527693508,"d":"17.88%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.407125},null,11.052708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC94*Bilans!F94+AD94","v":3.620333333333333},3.483716981132075,185.89462183018864,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":18.22753982137925},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ94*Bilans!F94+AK94","v":13.3505},{"v":0.1803022358713157,"d":"18.03%"},2.407125,null,10.943375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU94*Bilans!F94+AV94","v":3.138833333333333},3.02038679245283,161.17085963207543,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":21.023661657728457},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB94*Bilans!F94+BC94","v":13.459833333333334},{"v":0.1788376527693508,"d":"17.88%"},2.407125,null,11.052708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W94<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W94<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W94<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W94<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W94<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM94*Bilans!F94+BN94","v":3.620333333333333},3.483716981132075,185.89462183018864,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":18.22753982137925},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F94<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F94<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F94<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F94<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F94*BT94+BU94","v":2.8361666666666667},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.985851357944381},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC94*Bilans!F94+CD94","v":13.389833333333334},{"v":0.17977258865557202,"d":"17.98%"},2.407125,null,10.982708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN94*Bilans!F94+CO94","v":2.8361666666666667},2.7291415094339624,145.62972008490567,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":23.26723981900452}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"R104*Bilans!F104+S104","v":16.0729875},{"v":0.07135613401055654,"d":"7.14%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.1469062500000002},null,14.92608125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AC104*Bilans!F104+AD104","v":5.363675000000001},5.161272169811322,119.30667715931605,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.32964385426037},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"AJ104*Bilans!F104+AK104","v":16.0729875},{"v":0.07135613401055654,"d":"7.14%"},1.1469062500000002,null,14.92608125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AU104*Bilans!F104+AV104","v":5.363675000000001},5.161272169811322,119.30667715931605,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.32964385426037},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"BB104*Bilans!F104+BC104","v":16.0729875},{"v":0.07135613401055654,"d":"7.14%"},1.1469062500000002,null,14.92608125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W104<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W104<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W104<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W104<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W104<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"BM104*Bilans!F104+BN104","v":4.458305555555556},4.290067610062894,99.16813035731134,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.41196013682328},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F104<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F104<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F104<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F104<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F104*BT104+BU104","v":3.680125},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.3011099060557063},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.44300000000000034},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":15.149999999999995},{"$f":"CC104*Bilans!F104+CD104","v":19.862412499999998},{"v":0.05774254512134416,"d":"5.77%"},1.1469062500000002,null,18.715506249999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8999999999999995},{"$f":"CN104*Bilans!F104+CO104","v":4.4318},4.2645622641509435,98.57855515754717,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":6.450308565368473}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F116<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F116<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F116<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F116<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F116<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F116<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F116<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F116<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F116<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F116<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F116<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F116<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F116<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F116<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F116<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F116*BT116+BU116","v":3.6352083333333334},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.3295424406276366},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F119<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F119<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F119<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F119<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F119<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F119<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F119<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F119<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F119<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F119<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F119<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F119<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F119<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F119<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F119<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F119*BT119+BU119","v":3.988583333333333},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.1231528553638315},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F136<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F136<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F136<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F136<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F136<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F136<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F136<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F136<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F136<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F136<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F136<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F136<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F136<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F136<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F136<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F136*BT136+BU136","v":4.183833333333333},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":2.024070133376072},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F142<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F142<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F142<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F142<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F142<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F142<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F142<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F142<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F142<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F142<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F142<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F142<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F142<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F142<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F142<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F142*BT142+BU142","v":4.007833333333333},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.1129551527483486},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F152<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F152<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F152<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F152<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F152<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F152<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F152<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F152<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F152<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F152<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F152<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F152<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F152<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F152<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F152<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F152*BT152+BU152","v":4.331875},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.9548976120094084},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F169<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F169<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F169<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F169<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F169<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F169<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F169<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F169<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F169<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F169<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F169<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F169<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F169<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F169<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F169<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F169*BT169+BU169","v":4.513375},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.8762837329101296},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F175<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F175<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F175<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F175<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F175<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F175<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F175<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F175<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F175<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F175<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F175<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F175<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F175<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F175<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F175<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F175*BT175+BU175","v":4.163666666666667},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.033873691383377},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F185<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F185<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F185<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F185<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F185<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F185<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F185<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F185<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F185<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F185<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F185<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F185<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F185<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F185<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F185<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F185*BT185+BU185","v":4.698083333333333},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.8025163651183829},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F201<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F201<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F201<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F201<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F201<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F201<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F201<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F201<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F201<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F201<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F201<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F201<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F201<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F201<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F201<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F201*BT201+BU201","v":4.578458333333333},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.849612135021415},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F211<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F211<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F211<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F211<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F211<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F211<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F211<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F211<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F211<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F211<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F211<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F211<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F211<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F211<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F211<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":1.4099999999999993},{"$f":"Bilans!F211*BT211+BU211","v":4.9994375},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.6938649784147228},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F217<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F217<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F217<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F217<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F217<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F217<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F217<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F217<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F217<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F217<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F217<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F217<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F217<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F217<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F217<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F217*BT217+BU217","v":4.338291666666666},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.952006168255152},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F234<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F234<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F234<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F234<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F234<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F234<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F234<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F234<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F234<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F234<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F234<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F234<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F234<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F234<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F234<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":1.4099999999999993},{"$f":"Bilans!F234*BT234+BU234","v":5.4435625000000005},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.5556672846179784},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F244<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F244<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F244<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F244<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F244<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F244<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F244<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F244<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F244<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F244<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F244<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F244<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F244<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F244<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F244<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F244*BT244+BU244","v":4.042666666666666},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.09474903356446},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"R250*Bilans!F250+S250","v":17.16115},{"v":0.05698675982281685,"d":"5.70%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A16'!$C$39+'151.A16'!$C$40)","v":0.9779583333333333},null,16.183191666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AC250*Bilans!F250+AD250","v":5.631233333333334},5.4187339622641515,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"AJ250*Bilans!F250+AK250","v":17.16115},{"v":0.05698675982281685,"d":"5.70%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":16.183191666666666},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AU250*Bilans!F250+AV250","v":5.631233333333334},5.4187339622641515,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"BB250*Bilans!F250+BC250","v":17.16115},{"v":0.05698675982281685,"d":"5.70%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":16.183191666666666},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W250<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W250<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W250<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W250<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W250<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"BM250*Bilans!F250+BN250","v":4.6084814814814825},4.434576519916144,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F250<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F250<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F250<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F250<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F250*BT250+BU250","v":3.8318333333333334},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.2100053307006884},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.44300000000000034},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":15.149999999999995},{"$f":"CC250*Bilans!F250+CD250","v":20.47338333333333},{"v":0.04776730437812347,"d":"4.78%"},0.9779583333333333,null,{"$f":"CE250-CG250","v":19.495424999999997},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8999999999999995},{"$f":"CN250*Bilans!F250+CO250","v":4.6304},4.455667924528302,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A16'!$C$39+'151.A16'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W260<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W260<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W260<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W260<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W260<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.061175925925926},1.98339570230608,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F260<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F260<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F260<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F260<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F260*BT260+BU260","v":4.592208333333334},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.8440740224162135},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"R277*Bilans!F277+S277","v":19.1172125},{"v":0.03526980812012561,"d":"3.53%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A16'!$C$39+'151.A16'!$C$40)","v":0.6742604166666668},null,18.442952083333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AC277*Bilans!F277+AD277","v":6.112191666666666},5.8815429245283015,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"AJ277*Bilans!F277+AK277","v":19.1172125},{"v":0.03526980812012561,"d":"3.53%"},0.6742604166666668,null,18.442952083333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AU277*Bilans!F277+AV277","v":6.112191666666666},5.8815429245283015,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"BB277*Bilans!F277+BC277","v":19.1172125},{"v":0.03526980812012561,"d":"3.53%"},0.6742604166666668,null,18.442952083333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W277<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W277<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W277<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W277<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W277<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"BM277*Bilans!F277+BN277","v":4.878435185185186},4.694343291404613,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F277<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F277<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F277<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F277<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F277*BT277+BU277","v":4.104541666666666},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.063171184689299},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.44300000000000034},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":15.149999999999995},{"$f":"CC277*Bilans!F277+CD277","v":21.571654166666665},{"v":0.03125677852320475,"d":"3.13%"},0.6742604166666668,null,20.89739375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8999999999999995},{"$f":"CN277*Bilans!F277+CO277","v":4.9874},4.799196226415094,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"R286*Bilans!F286+S286","v":17.404425000000003},{"v":0.054020026516245136,"d":"5.40%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A16'!$C$39+'151.A16'!$C$40)","v":0.9401875},null,16.464237500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AC286*Bilans!F286+AD286","v":5.691050000000001},5.476293396226415,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"AJ286*Bilans!F286+AK286","v":17.404425000000003},{"v":0.054020026516245136,"d":"5.40%"},0.9401875,null,16.464237500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AU286*Bilans!F286+AV286","v":5.691050000000001},5.476293396226415,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"BB286*Bilans!F286+BC286","v":17.404425000000003},{"v":0.054020026516245136,"d":"5.40%"},0.9401875,null,16.464237500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W286<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W286<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W286<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W286<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W286<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"BM286*Bilans!F286+BN286","v":4.642055555555556},4.466883647798743,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F286<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F286<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F286<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F286<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F286*BT286+BU286","v":3.8657500000000002},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.1906155579184516},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.44300000000000034},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":15.149999999999995},{"$f":"CC286*Bilans!F286+CD286","v":20.609975},{"v":0.04561808056535731,"d":"4.56%"},0.9401875,null,19.669787499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8999999999999995},{"$f":"CN286*Bilans!F286+CO286","v":4.6748},4.498392452830189,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"R292*Bilans!F292+S292","v":15.341083333333334},{"v":0.08803566675538993,"d":"8.80%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.3505624999999999},null,13.990520833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.106666666666667},{"$f":"AC292*Bilans!F292+AD292","v":5.123833333333334},4.930481132075472,138.07072838207543,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.758805907035746},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":3.9466666666666725},{"$f":"AJ292*Bilans!F292+AK292","v":17.977583333333335},{"v":0.07512480821022476,"d":"7.51%"},1.3505624999999999,null,16.627020833333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.206666666666667},{"$f":"AU292*Bilans!F292+AV292","v":4.223833333333333},4.064443396226415,113.81864064622638,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":8.19894921674624},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"BB292*Bilans!F292+BC292","v":15.341083333333334},{"v":0.08803566675538993,"d":"8.80%"},1.3505624999999999,null,13.990520833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W292<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W292<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W292<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W292<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W292<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.106666666666667},{"$f":"BM292*Bilans!F292+BN292","v":5.0839444444444455},4.89209748427673,136.9958519009434,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":6.811835844871105},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F292<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F292<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F292<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F292<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.743333333333334},{"$f":"Bilans!F292*BT292+BU292","v":3.521166666666667},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.4049904178605357},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":3.9466666666666725},{"$f":"CC292*Bilans!F292+CD292","v":17.977583333333335},{"v":0.07512480821022476,"d":"7.51%"},1.3505624999999999,null,16.627020833333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":3.206666666666667},{"$f":"CN292*Bilans!F292+CO292","v":4.223833333333333},4.064443396226415,113.81864064622638,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":8.19894921674624}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"R309*Bilans!F309+S309","v":15.0005},{"v":0.10248825039165362,"d":"10.25%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.5373750000000002},null,13.463125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.106666666666667},{"$f":"AC309*Bilans!F309+AD309","v":4.9510000000000005},4.764169811320755,154.7735846603774,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.114641486568368},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":3.9466666666666725},{"$f":"AJ309*Bilans!F309+AK309","v":15.593499999999999},{"v":0.09859075897008371,"d":"9.86%"},1.5373750000000002,null,14.056124999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.206666666666667},{"$f":"AU309*Bilans!F309+AV309","v":4.051},3.898132075471698,126.63861673584907,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":9.917450012342632},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"BB309*Bilans!F309+BC309","v":15.0005},{"v":0.10248825039165362,"d":"10.25%"},1.5373750000000002,null,13.463125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W309<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W309<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W309<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W309<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W309<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.106666666666667},{"$f":"BM309*Bilans!F309+BN309","v":4.917888888888889},4.732308176100629,153.73849571698113,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":8.169275660287838},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F309<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F309<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F309<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F309<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.743333333333334},{"$f":"Bilans!F309*BT309+BU309","v":3.3890000000000002},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.498781969024271},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":3.9466666666666725},{"$f":"CC309*Bilans!F309+CD309","v":15.593499999999999},{"v":0.09859075897008371,"d":"9.86%"},1.5373750000000002,null,14.056124999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":3.206666666666667},{"$f":"CN309*Bilans!F309+CO309","v":4.051},3.898132075471698,126.63861673584907,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":9.917450012342632}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"R315*Bilans!F315+S315","v":15.558833333333334},{"v":0.07912707679453261,"d":"7.91%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.2311250000000005},null,14.327708333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.106666666666667},{"$f":"AC315*Bilans!F315+AD315","v":5.234333333333334},5.036811320754717,126.61032616981136,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":5.938882379163218},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":3.9466666666666725},{"$f":"AJ315*Bilans!F315+AK315","v":19.50183333333333},{"v":0.06312868020955298,"d":"6.31%"},1.2311250000000005,null,18.27070833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.206666666666667},{"$f":"AU315*Bilans!F315+AV315","v":4.334333333333333},4.17077358490566,104.84073560377362,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.172057986618475},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"BB315*Bilans!F315+BC315","v":15.558833333333334},{"v":0.07912707679453261,"d":"7.91%"},1.2311250000000005,null,14.327708333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W315<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W315<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W315<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W315<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W315<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.106666666666667},{"$f":"BM315*Bilans!F315+BN315","v":5.190111111111111},4.99425786163522,125.54065986792457,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":5.989484489734753},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F315<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F315<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F315<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F315<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.743333333333334},{"$f":"Bilans!F315*BT315+BU315","v":3.6056666666666666},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.3486286659027242},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":3.9466666666666725},{"$f":"CC315*Bilans!F315+CD315","v":19.50183333333333},{"v":0.06312868020955298,"d":"6.31%"},1.2311250000000005,null,18.27070833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":3.206666666666667},{"$f":"CN315*Bilans!F315+CO315","v":4.334333333333333},4.17077358490566,104.84073560377362,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":7.172057986618475}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R325*Bilans!F325+S325","v":14.383},{"v":0.1290680259102181,"d":"12.91%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.856385416666667},null,12.526614583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC325*Bilans!F325+AD325","v":4.426083333333333},4.259061320754716,170.9725633643868,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.21619622314688},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ325*Bilans!F325+AK325","v":14.342841666666667},{"v":0.12942940177475293,"d":"12.94%"},1.856385416666667,null,12.48645625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU325*Bilans!F325+AV325","v":3.6897999999999995},3.550562264150943,142.53110861037737,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":13.454338762715237},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB325*Bilans!F325+BC325","v":14.383},{"v":0.1290680259102181,"d":"12.91%"},1.856385416666667,null,12.526614583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W325<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W325<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W325<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W325<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W325<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM325*Bilans!F325+BN325","v":3.887657407407407},3.7409533542976936,150.17402573991092,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.769597205781835},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F325<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F325<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F325<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F325<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F325*BT325+BU325","v":3.1862833333333334},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.6577586507864193},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC325*Bilans!F325+CD325","v":14.2181},{"v":0.13056494304208488,"d":"13.06%"},1.856385416666667,null,12.361714583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN325*Bilans!F325+CO325","v":3.1862833333333334},3.0660462264150943,123.08106017853775,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":15.580478561751677}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R342*Bilans!F342+S342","v":13.607814814814814},{"v":0.16774062289915112,"d":"16.77%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.2825833333333336},null,11.325231481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC342*Bilans!F342+AD342","v":3.7310370370370367},3.590243186582809,180.84772979454925,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":16.69599436161131},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ342*Bilans!F342+AK342","v":13.516555555555556},{"v":0.16887315144390833,"d":"16.89%"},2.2825833333333336,null,11.233972222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU342*Bilans!F342+AV342","v":3.2258148148148145},3.1040859538784065,156.3590176687631,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":19.310895668048268},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB342*Bilans!F342+BC342","v":13.607814814814814},{"v":0.16774062289915112,"d":"16.77%"},2.2825833333333336,null,11.325231481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W342<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W342<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W342<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W342<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W342<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM342*Bilans!F342+BN342","v":3.7310370370370367},3.590243186582809,180.84772979454925,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":16.69599436161131},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F342<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F342<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F342<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F342<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F342*BT342+BU342","v":2.91862962962963},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.9014891122371975},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC342*Bilans!F342+CD342","v":13.605592592592592},{"v":0.16776802023133192,"d":"16.78%"},2.2825833333333336,null,11.323009259259258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN342*Bilans!F342+CO342","v":2.91862962962963},2.8084926624737947,141.46939239412998,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":21.34336357752877}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R352*Bilans!F352+S352","v":13.354912037037037},{"v":0.18685462520552676,"d":"18.69%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.4954270833333334},null,10.859484953703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC352*Bilans!F352+AD352","v":3.5418425925925923},3.4081881551362683,189.08713089399893,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":19.37143564110541},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ352*Bilans!F352+AK352","v":13.232763888888888},{"v":0.18857943089490628,"d":"18.86%"},2.4954270833333334,null,10.737336805555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU352*Bilans!F352+AV352","v":3.077162037037037},2.961042714884696,164.27939008248165,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":22.296705538262017},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB352*Bilans!F352+BC352","v":13.354912037037037},{"v":0.18685462520552676,"d":"18.69%"},2.4954270833333334,null,10.859484953703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W352<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W352<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W352<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W352<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W352<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM352*Bilans!F352+BN352","v":3.5418425925925923},3.4081881551362683,189.08713089399893,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":19.37143564110541},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F352<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F352<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F352<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F352<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F352*BT352+BU352","v":2.777699074074074},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.0487003333311495},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC352*Bilans!F352+CD352","v":13.236856481481482},{"v":0.18852112560293038,"d":"18.85%"},2.4954270833333334,null,10.74142939814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN352*Bilans!F352+CO352","v":2.777699074074074},2.6728802410901467,148.29206399574161,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":24.70050714770252}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R358*Bilans!F358+S358","v":13.638745370370371},{"v":0.16545158825500203,"d":"16.55%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.2565520833333337},null,11.382193287037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC358*Bilans!F358+AD358","v":3.7541759259259253},3.612508909853249,179.712383865697,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":16.387288994231117},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ358*Bilans!F358+AK358","v":13.551263888888888},{"v":0.16651967682391253,"d":"16.65%"},2.2565520833333337,null,11.294711805555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU358*Bilans!F358+AV358","v":3.24399537037037},3.1215804507337523,155.29004307776464,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":18.964504818732042},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB358*Bilans!F358+BC358","v":13.638745370370371},{"v":0.16545158825500203,"d":"16.55%"},2.2565520833333337,null,11.382193287037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W358<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W358<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W358<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W358<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W358<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM358*Bilans!F358+BN358","v":3.7541759259259253},3.612508909853249,179.712383865697,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":16.387288994231117},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F358<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F358<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F358<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F358<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F358*BT358+BU358","v":2.935865740740741},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.8844548221359134},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC358*Bilans!F358+CD358","v":13.650689814814815},{"v":0.16530681701406355,"d":"16.53%"},2.2565520833333337,null,11.39413773148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN358*Bilans!F358+CO358","v":2.935865740740741},2.8250783542976943,140.53987916083597,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":20.954897555298686}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R369*Bilans!F369+S369","v":13.716999999999999},{"v":0.16011685621248575,"d":"16.01%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.196322916666667},null,11.520677083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC369*Bilans!F369+AD369","v":3.815583333333333},3.6715990566037733,177.3446597323113,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":15.655054273046936},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ369*Bilans!F369+AK369","v":13.637991666666666},{"v":0.16104445363717412,"d":"16.10%"},2.196322916666667,null,11.44166875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU369*Bilans!F369+AV369","v":3.2901999999999996},3.166041509433962,152.92534547830186,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":18.154873310639676},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB369*Bilans!F369+BC369","v":13.716999999999999},{"v":0.16011685621248575,"d":"16.01%"},2.196322916666667,null,11.520677083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W369<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W369<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W369<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W369<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W369<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM369*Bilans!F369+BN369","v":3.58549074074074},3.450189203354297,166.6501763531184,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":16.659689979934566},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F369<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F369<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F369<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F369<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F369*BT369+BU369","v":2.9753833333333333},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.8461448977520845},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC369*Bilans!F369+CD369","v":13.7519},{"v":0.15971050666938147,"d":"15.97%"},2.196322916666667,null,11.555577083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN369*Bilans!F369+CO369","v":2.9753833333333333},2.863104716981132,138.29296826344338,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":20.075787713627935}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R370*Bilans!F370+S370","v":13.525333333333332},{"v":0.1738958990536278,"d":"17.39%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.3520000000000003},null,11.173333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC370*Bilans!F370+AD370","v":3.669333333333333},3.5308679245283017,183.73930505660374,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":17.53824309593023},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ370*Bilans!F370+AK370","v":13.424},{"v":0.1752085816448153,"d":"17.52%"},2.3520000000000003,null,11.072,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU370*Bilans!F370+AV370","v":3.177333333333333},3.0574339622641507,159.10274852830187,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":20.25398447335292},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB370*Bilans!F370+BC370","v":13.525333333333332},{"v":0.1738958990536278,"d":"17.39%"},2.3520000000000003,null,11.173333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W370<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W370<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W370<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W370<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W370<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM370*Bilans!F370+BN370","v":3.669333333333333},3.5308679245283017,183.73930505660374,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":17.53824309593023},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F370<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F370<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F370<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F370<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F370*BT370+BU370","v":2.872666666666667},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.9479132373021306},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC370*Bilans!F370+CD370","v":13.485333333333333},{"v":0.17441170654538266,"d":"17.44%"},2.3520000000000003,null,11.133333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN370*Bilans!F370+CO370","v":2.872666666666667},2.7642641509433963,143.84677788679244,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":22.40206312369459}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R371*Bilans!F371+S371","v":13.837},{"v":0.15430172123051722,"d":"15.43%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.1350729166666667},null,11.701927083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC371*Bilans!F371+AD371","v":3.925583333333333},3.777448113207547,176.90450567570753,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":14.753288683210561},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ371*Bilans!F371+AK371","v":13.764991666666665},{"v":0.15510891458343298,"d":"15.51%"},2.1350729166666667,null,11.629918749999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU371*Bilans!F371+AV371","v":3.3621999999999996},3.2353245283018865,151.51590947830186,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":17.225407223444968},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB371*Bilans!F371+BC371","v":13.837},{"v":0.15430172123051722,"d":"15.43%"},2.1350729166666667,null,11.701927083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W371<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W371<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W371<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W371<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W371<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM371*Bilans!F371+BN371","v":3.6399351851851844},3.5025791404612154,164.03191066129452,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":15.911070175750995},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F371<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F371<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F371<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F371<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F371*BT371+BU371","v":3.0133833333333335},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.8102538430302335},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC371*Bilans!F371+CD371","v":13.8359},{"v":0.15431398872980193,"d":"15.43%"},2.1350729166666667,null,11.700827083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN371*Bilans!F371+CO371","v":3.0133833333333335},2.8996707547169813,135.796655867217,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":19.21934840682953}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.0096384044962},{"$f":"SUM(AF7:AF372)/229","v":3.8583312948925697},{"$f":"SUM(AG7:AG372)/Z373","v":3.6107133972237273},{"$f":"SUM(AH7:AH372)","v":3261.086052200114},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.5495118698043036},{"$f":"SUM(AX7:AX372)/229","v":3.415568025660741},{"$f":"SUM(AY7:AY372)/AR373","v":3.112762901973777},{"$f":"SUM(AZ7:AZ372)","v":3799.1053390176103},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9468.893880501388},{"$f":"SUM(BK7:BK372)","v":39.65803949861347},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.7556879071648073},{"$f":"SUM(BP7:BP372)/229","v":3.611162657896425},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.388286717868103},{"$f":"SUM(BR7:BR372)","v":3574.5022465018747},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1298.729334494753},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":915.8514365961408},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":9508.55192},{"$f":"SUM(CL7:CL372)","v":39.65803949861347},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.141242950671193},{"$f":"SUM(CQ7:CQ372)/229","v":3.025257077965222},{"$f":"SUM(CR7:CR372)/CK373","v":2.7992033945990147},{"$f":"SUM(CS7:CS372)","v":4265.8784994621265}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.558162560259597},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A10","index":39,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4364.433559367612},null,null,"COP",{"$f":"K13","v":3.764066560962428},{"$f":"L13","v":3.1338231711742024},{"$f":"M13","v":3.6102577750139764},{"$f":"N13","v":3.0437733372812943},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9996542170277353},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9996542170277353},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9964355460852606},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9964469820807953},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.6102577750139764},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.4578297226472987E-4},{"$f":"1-L3","v":3.4578297226472987E-4},{"$f":"1-M3","v":0.003564453914739363},{"$f":"1-N3","v":3.553017919204704E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9964355460852606},null,null,"COP-Inst",{"$f":"K14","v":3.7644124635419147},{"$f":"L14","v":3.134169073753689},{"$f":"M14","v":3.6138349797099987},{"$f":"N14","v":3.0473390241498373}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.003564453914739363},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.6138349797099987},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R7*Bilans!F7+S7","v":11.040233333333333},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.19574805182257626,"d":"19.57%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":8.879129166666665},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC7*Bilans!F7+AD7","v":4.164499999999999},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":4.007349056603773},{"$f":"AF7*Z7","v":190.17476050471697},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":14.092417256973631},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ7*Bilans!F7+AK7","v":10.849966666666665},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.19918071944921495,"d":"19.92%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":8.688862499999999},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU7*Bilans!F7+AV7","v":3.2379833333333337},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.115795283018868},{"$f":"AX7*AR7","v":147.86473884858495},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":18.12482203429089},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB7*Bilans!F7+BC7","v":11.040233333333333},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.19574805182257626,"d":"19.57%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":8.879129166666665},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W7<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W7<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W7<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W7<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W7<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM7*Bilans!F7+BN7","v":4.02824074074074},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.8762316561844856},{"$f":"BP7*BJ7","v":183.95238759171906},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":14.56910732099759},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F7<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F7<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F7<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F7<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F7*BT7+BU7","v":2.8882499999999998},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.932007995507057},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC7*Bilans!F7+CD7","v":10.931666666666665},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.19769210245464255,"d":"19.77%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"CE7-CG7","v":8.770562499999997},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN7*Bilans!F7+CO7","v":2.8882499999999998},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.779259433962264},{"$f":"CQ7*CK7","v":131.8939253278302},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":20.319526241380306}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R8*Bilans!F8+S8","v":10.579592592592594},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.2404550689832627,"d":"24.05%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":8.035675925925926},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC8*Bilans!F8+AD8","v":3.7618518518518513},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.6198951781970647},{"$f":"AF8*Z8","v":205.04534247379456},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":18.621080634045487},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ8*Bilans!F8+AK8","v":10.358925925925925},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.24557726204990513,"d":"24.56%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":7.815009259259258},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU8*Bilans!F8+AV8","v":2.954074074074074},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.842599580712788},{"$f":"AX8*AR8","v":161.01621064989519},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":23.712928284854566},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB8*Bilans!F8+BC8","v":10.579592592592594},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.2404550689832627,"d":"24.05%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":8.035675925925926},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W8<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W8<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W8<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W8<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W8<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM8*Bilans!F8+BN8","v":3.7618518518518513},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.6198951781970647},{"$f":"BP8*BJ8","v":205.04534247379456},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":18.621080634045487},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F8<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F8<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F8<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F8<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F8*BT8+BU8","v":2.6567999999999996},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.1874330371210693},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC8*Bilans!F8+CD8","v":10.343555555555556},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.24594218622438022,"d":"24.59%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"CE8-CG8","v":7.799638888888889},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN8*Bilans!F8+CO8","v":2.6567999999999996},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.556543396226415},{"$f":"CQ8*CK8","v":144.81284413584905},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":26.36620997691459}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2495.869895959762},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R9*Bilans!F9+S9","v":10.46787962962963},{"v":0.25228565160973027,"d":"25.23%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.6408958333333334},null,7.826983796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC9*Bilans!F9+AD9","v":3.6650925925925923},3.5267872117400416,207.97993205712788,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":19.898020715963927},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ9*Bilans!F9+AK9","v":10.215546296296296},{"v":0.2585173378628616,"d":"25.85%"},2.6408958333333334,null,7.574650462962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU9*Bilans!F9+AV9","v":2.8837037037037034},2.7748846960167715,163.63911285115304,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":25.289730092473672},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB9*Bilans!F9+BC9","v":10.46787962962963},{"v":0.25228565160973027,"d":"25.23%"},2.6408958333333334,null,7.826983796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W9<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W9<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W9<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W9<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W9<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM9*Bilans!F9+BN9","v":3.6650925925925923},3.5267872117400416,207.97993205712788,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":19.898020715963927},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F9<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F9<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F9<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F9<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F9*BT9+BU9","v":2.5997999999999997},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.2573167524514415},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC9*Bilans!F9+CD9","v":10.195777777777778},{"v":0.2590185752272183,"d":"25.90%"},2.6408958333333334,null,7.554881944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN9*Bilans!F9+CO9","v":2.5997999999999997},2.501694339622641,147.5286677490566,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":28.051422545324005}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R10*Bilans!F10+S10","v":9.75350462962963},{"v":0.3343466996905671,"d":"33.43%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.2610520833333334},null,6.492452546296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC10*Bilans!F10+AD10","v":3.0463425925925924},2.9313862683438154,216.49826569509958,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":29.981633075485174},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ10*Bilans!F10+AK10","v":9.298671296296297},{"v":0.3507008667606334,"d":"35.07%"},3.2610520833333334,null,6.037619212962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU10*Bilans!F10+AV10","v":2.4337037037037037},2.341865828092243,172.95908620020964,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":37.52894228427941},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB10*Bilans!F10+BC10","v":9.75350462962963},{"v":0.3343466996905671,"d":"33.43%"},3.2610520833333334,null,6.492452546296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W10<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W10<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W10<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W10<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W10<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM10*Bilans!F10+BN10","v":3.0463425925925924},2.9313862683438154,216.49826569509958,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":29.981633075485174},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F10<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F10<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F10<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F10<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F10*BT10+BU10","v":2.2353},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.7884722824780814},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC10*Bilans!F10+CD10","v":9.250777777777778},{"v":0.3525165301416097,"d":"35.25%"},3.2610520833333334,null,5.989725694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN10*Bilans!F10+CO10","v":2.2353},2.1509490566037734,158.85888031273583,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":40.859985609686994}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.8097145750233836},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R11*Bilans!F11+S11","v":9.850518518518518},{"v":0.3225041734971651,"d":"32.25%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.1768333333333336},null,6.673685185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC11*Bilans!F11+AD11","v":3.13037037037037},3.012243186582809,216.3814770649895,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":28.378339564600097},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ11*Bilans!F11+AK11","v":9.423185185185186},{"v":0.33712946003946137,"d":"33.71%"},3.1768333333333336,null,6.246351851851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU11*Bilans!F11+AV11","v":2.4948148148148146},2.400670859538784,172.449790524109,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":35.60773842042756},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB11*Bilans!F11+BC11","v":9.850518518518518},{"v":0.3225041734971651,"d":"32.25%"},3.1768333333333336,null,6.673685185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W11<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W11<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W11<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W11<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W11<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM11*Bilans!F11+BN11","v":3.13037037037037},3.012243186582809,216.3814770649895,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":28.378339564600097},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F11<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F11<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F11<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F11<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F11*BT11+BU11","v":2.2847999999999997},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.70639534883721},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC11*Bilans!F11+CD11","v":9.379111111111111},{"v":0.33871368999668294,"d":"33.87%"},3.1768333333333336,null,6.202277777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN11*Bilans!F11+CO11","v":2.2847999999999997},2.1985811320754713,157.9328770415094,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":38.88073937908498}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R12*Bilans!F12+S12","v":9.717050925925925},{"v":0.33885774004553865,"d":"33.89%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.2926979166666674},null,6.424353009259257,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC12*Bilans!F12+AD12","v":3.014768518518518},2.9010036687631024,216.4576634938417,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":30.607183801962563},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ12*Bilans!F12+AK12","v":9.25188425925926},{"v":0.3558948452442371,"d":"35.59%"},3.2926979166666674,null,5.959186342592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU12*Bilans!F12+AV12","v":2.4107407407407404},2.3197693920335425,173.08901324423476,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":38.27602554155785},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB12*Bilans!F12+BF8","v":1.5731898148148138},{"v":1,"d":"100.00%"},3.2926979166666674,null,-1.7195081018518537,0.5222186016968668,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":35.6495395890387},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":38.9652104109613},null,{"$f":"IF(Bilans!W12<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W12<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W12<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W12<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W12<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W12<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM12*Bilans!F12+BN12","v":3.014768518518518},2.2184145702306077,79.08545804633633,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":65.49169517945822},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F12<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F12<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F12<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F12<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F12*BT12+BU12","v":2.2167},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.820260789923425},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC12*Bilans!F12+CD12","v":9.202555555555556},{"v":0.35780255786436144,"d":"35.78%"},3.2926979166666674,null,5.909857638888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":38.9652104109613},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN12*Bilans!F12+CO12","v":2.2167},2.1330509433962264,159.1570628787736,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":87.99515074167022}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3161.523214830842},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.764066560962428},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.1338231711742024},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.6102577750139764},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.0437733372812943},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R13*Bilans!F13+S13","v":9.764675925925927},{"v":0.3329710265175401,"d":"33.30%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.251354166666667},null,6.513321759259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC13*Bilans!F13+AD13","v":3.0560185185185182},2.9406970649895174,216.50146966719075,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":29.792519618239666},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ13*Bilans!F13+AK13","v":9.31300925925926},{"v":0.34911961066011804,"d":"34.91%"},3.251354166666667,null,6.061655092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU13*Bilans!F13+AV13","v":2.4407407407407407},2.348637316561845,172.91255083857442,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":37.30281145675266},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB13*Bilans!F13+BC13","v":9.764675925925927},{"v":0.3329710265175401,"d":"33.30%"},3.251354166666667,null,6.513321759259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W13<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W13<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W13<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W13<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W13<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM13*Bilans!F13+BN13","v":3.0560185185185182},2.9406970649895174,216.50146966719075,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":29.792519618239666},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F13<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F13<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F13<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F13<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F13*BT13+BU13","v":2.241},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.7788362753338935},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC13*Bilans!F13+CD13","v":9.265555555555554},{"v":0.3509076328096895,"d":"35.09%"},3.251354166666667,null,6.014201388888887,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN13*Bilans!F13+CO13","v":2.241},2.156433962264151,158.76205938679246,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":40.6276178789231}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.7644124635419147},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.134169073753689},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.6138349797099987},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.0473390241498373},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R14*Bilans!F14+S14","v":10.171546296296297},{"v":0.28492677012035206,"d":"28.49%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.8981458333333334},null,7.273400462962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC14*Bilans!F14+AD14","v":3.408425925925926},3.2798060796645703,213.66460696278827,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":23.63650262149901},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ14*Bilans!F14+AK14","v":9.835212962962963},{"v":0.29467036903492083,"d":"29.47%"},2.8981458333333334,null,6.93706712962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU14*Bilans!F14+AV14","v":2.697037037037037},2.5952620545073373,169.06964417190773,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":29.871027808294425},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB14*Bilans!F14+BC14","v":10.171546296296297},{"v":0.28492677012035206,"d":"28.49%"},2.8981458333333334,null,7.273400462962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W14<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W14<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W14<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W14<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W14<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM14*Bilans!F14+BN14","v":3.408425925925926},3.2798060796645703,213.66460696278827,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":23.63650262149901},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F14<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F14<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F14<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F14<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F14*BT14+BU14","v":2.4486},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.458454665124257},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC14*Bilans!F14+CD14","v":9.803777777777778},{"v":0.29561521068975677,"d":"29.56%"},2.8981458333333334,null,6.905631944444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN14*Bilans!F14+CO14","v":2.4486},2.3562,153.49582709999999,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":32.901767676767676}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.00758567117109},{"$nulls":4},{"$f":"F11","v":3.8097145750233836},{"$f":"F15","v":3.00758567117109},{"$f":"F28","v":3.6139729301125527},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R15*Bilans!F15+S15","v":9.840523148148147},{"v":0.3237135230220089,"d":"32.37%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.185510416666667},null,6.655012731481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC15*Bilans!F15+AD15","v":3.1217129629629627},3.003912473794549,216.40861341522535,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":28.53953910038707},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ15*Bilans!F15+AK15","v":9.410356481481482},{"v":0.3385111311070299,"d":"33.85%"},3.185510416666667,null,6.224846064814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU15*Bilans!F15+AV15","v":2.4885185185185184},2.3946121593291405,172.51324783542975,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":35.801320546212224},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB15*Bilans!F15+BC15","v":9.840523148148147},{"v":0.3237135230220089,"d":"32.37%"},3.185510416666667,null,6.655012731481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W15<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W15<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W15<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W15<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W15<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM15*Bilans!F15+BN15","v":3.1217129629629627},3.003912473794549,216.40861341522535,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":28.53953910038707},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F15<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F15<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F15<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F15<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F15*BT15+BU15","v":2.2797},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.7146870610270017},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC15*Bilans!F15+CD15","v":9.36588888888889},{"v":0.3401183223992502,"d":"34.01%"},3.185510416666667,null,6.180378472222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN15*Bilans!F15+CO15","v":2.2797},2.1936735849056603,158.0371808221698,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":39.080690076179614}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.596691437610533},{"$f":"F19","v":3.596691437610533},{"$f":"F19","v":3.596691437610533},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R16*Bilans!F16+S16","v":10.628981481481482},{"v":0.23530398195011895,"d":"23.53%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.501041666666667},null,8.127939814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC16*Bilans!F16+AD16","v":3.804629629629629},3.6610587002096433,203.60977961215934,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":18.07724361158433},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ16*Bilans!F16+AK16","v":10.422314814814815},{"v":0.23996988299677513,"d":"24.00%"},2.501041666666667,null,7.921273148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU16*Bilans!F16+AV16","v":2.985185185185185},2.872536687631027,159.7561278825996,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":23.03951426799008},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB16*Bilans!F16+BC16","v":10.628981481481482},{"v":0.23530398195011895,"d":"23.53%"},2.501041666666667,null,8.127939814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W16<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W16<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W16<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W16<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W16<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM16*Bilans!F16+BN16","v":3.804629629629629},3.6610587002096433,203.60977961215934,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":18.07724361158433},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F16<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F16<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F16<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F16<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F16*BT16+BU16","v":2.682},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.1574840018729513},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC16*Bilans!F16+CD16","v":10.408888888888889},{"v":0.24027940862510677,"d":"24.03%"},2.501041666666667,null,7.907847222222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN16*Bilans!F16+CO16","v":2.682},2.5807924528301887,143.53077226415095,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":25.64400323141934}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":721.0114792822845},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R17*Bilans!F17+S17","v":10.552546296296297},{"v":0.2432963344813214,"d":"24.33%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.5673958333333333},null,7.985150462962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC17*Bilans!F17+AD17","v":3.7384259259259256},3.5973532494758906,205.795586019392,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":18.924170154798762},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ17*Bilans!F17+AK17","v":10.324212962962962},{"v":0.24867714784106046,"d":"24.87%"},2.5673958333333333,null,7.756817129629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU17*Bilans!F17+AV17","v":2.937037037037037},2.826205450733753,161.68014832285115,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":24.087748108448924},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB17*Bilans!F17+BC17","v":10.552546296296297},{"v":0.2432963344813214,"d":"24.33%"},2.5673958333333333,null,7.985150462962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W17<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W17<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W17<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W17<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W17<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM17*Bilans!F17+BN17","v":3.7384259259259256},3.5973532494758906,205.795586019392,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":18.924170154798762},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F17<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F17<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F17<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F17<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F17*BT17+BU17","v":2.643},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.204075706781406},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC17*Bilans!F17+CD17","v":10.307777777777778},{"v":0.24907364988681685,"d":"24.91%"},2.5673958333333333,null,7.740381944444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN17*Bilans!F17+CO17","v":2.643},2.543264150943396,145.49378391509433,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":26.76754004288056}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":3990.5647325339064},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R18*Bilans!F18+S18","v":10.52726388888889},{"v":0.24596550227385772,"d":"24.60%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.5893437500000003},null,7.937920138888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC18*Bilans!F18+AD18","v":3.7165277777777774},3.57628144654088,206.47392710495282,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":19.21094816697186},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ18*Bilans!F18+AK18","v":10.29176388888889},{"v":0.25159377711681535,"d":"25.16%"},2.5893437500000003,null,7.702420138888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU18*Bilans!F18+AV18","v":2.9211111111111108},2.810880503144654,162.28407768867925,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":24.442076930391785},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB18*Bilans!F18+BC18","v":10.52726388888889},{"v":0.24596550227385772,"d":"24.60%"},2.5893437500000003,null,7.937920138888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W18<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W18<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W18<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W18<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W18<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM18*Bilans!F18+BN18","v":3.7165277777777774},3.57628144654088,206.47392710495282,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":19.21094816697186},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F18<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F18<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F18<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F18<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F18*BT18+BU18","v":2.6300999999999997},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.219790917844666},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC18*Bilans!F18+CD18","v":10.274333333333333},{"v":0.25202060960970707,"d":"25.20%"},2.5893437500000003,null,7.684989583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN18*Bilans!F18+CO18","v":2.6300999999999997},2.530850943396226,146.11678107877358,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":27.146504885745795}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.596691437610533},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4364.433559367612},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R19*Bilans!F19+S19","v":10.460236111111112},{"v":0.2531043488767648,"d":"25.31%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.64753125},null,7.812704861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC19*Bilans!F19+AD19","v":3.658472222222222},3.5204166666666667,208.16487781250004,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":19.98785915492958},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ19*Bilans!F19+AK19","v":10.205736111111111},{"v":0.25941600107782525,"d":"25.94%"},2.64753125,null,7.558204861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU19*Bilans!F19+AV19","v":2.8788888888888886},2.770251572327044,163.80705316037736,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":25.400434098803554},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB19*Bilans!F19+BC19","v":10.460236111111112},{"v":0.2531043488767648,"d":"25.31%"},2.64753125,null,7.812704861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W19<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W19<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W19<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W19<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W19<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM19*Bilans!F19+BN19","v":3.658472222222222},3.5204166666666667,208.16487781250004,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":19.98785915492958},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F19<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F19<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F19<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F19<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F19*BT19+BU19","v":2.5959},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.2622104445561293},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC19*Bilans!F19+CD19","v":10.185666666666666},{"v":0.25992714435317604,"d":"25.99%"},2.64753125,null,7.538135416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN19*Bilans!F19+CO19","v":2.5959},2.497941509433962,147.70515490896227,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":28.169431603682735}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":4842.473917339972},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R20*Bilans!F20+S20","v":10.02749537037037},{"v":0.3014908314592424,"d":"30.15%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.0231979166666667},null,7.004297453703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC20*Bilans!F20+AD20","v":3.283657407407407},3.1597458071278823,215.326407581892,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":25.664922892551495},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ20*Bilans!F20+AK20","v":9.650328703703703},{"v":0.31327408728641465,"d":"31.33%"},3.0231979166666667,null,6.627130787037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU20*Bilans!F20+AV20","v":2.606296296296296},2.5079454926624734,170.9083345020964,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":32.33508572545119},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB20*Bilans!F20+BC20","v":10.02749537037037},{"v":0.3014908314592424,"d":"30.15%"},3.0231979166666667,null,7.004297453703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W20<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W20<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W20<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W20<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W20<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM20*Bilans!F20+BN20","v":3.283657407407407},3.1597458071278823,215.326407581892,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":25.664922892551495},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F20<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F20<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F20<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F20<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F20*BT20+BU20","v":2.3750999999999998},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.565480229473814},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC20*Bilans!F20+CD20","v":9.613222222222221},{"v":0.314483307134849,"d":"31.45%"},3.0231979166666667,null,6.590024305555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN20*Bilans!F20+CO20","v":2.3750999999999998},2.28547358490566,155.74759702216977,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":35.482638274879655}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":11.4325},{"$f":"R21*Bilans!F21+S21","v":9.539124999999999},{"v":0.35507711661184865,"d":"35.51%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.387125},null,6.151999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.53375},{"$f":"AC21*Bilans!F21+AD21","v":2.9504375},2.8391002358490565,218.27286523231135,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":32.22443112250303},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ21*Bilans!F21+AK21","v":9.014249999999999},{"v":0.37575228111046405,"d":"37.58%"},3.387125,null,5.627124999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.5020000000000002},{"$f":"AU21*Bilans!F21+AV21","v":2.1807},2.098409433962264,161.32781569245284,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":43.598922364378424},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24125000000000008},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.918750000000001},{"$f":"BB21*Bilans!F21+BC21","v":9.0731875},{"v":0.37331147405473547,"d":"37.33%"},3.387125,null,5.686062499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W21<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W21<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W21<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W21<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W21<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.715},{"$f":"BM21*Bilans!F21+BN21","v":1.78},1.7128301886792454,131.6840977358491,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":53.4135786516854},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F21<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F21<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F21<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F21<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.5020000000000002},{"$f":"Bilans!F21*BT21+BU21","v":2.1807},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.8833274146023093},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC21*Bilans!F21+CD21","v":6.561999999999999},{"v":0.5161726607741542,"d":"51.62%"},3.387125,null,3.1748749999999992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":1.9300000000000002},{"$f":"CN21*Bilans!F21+CO21","v":1.777},1.7434716981132077,134.03984762264153,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":52.47483518029523}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R22*Bilans!F22+S22","v":10.768328703703705},{"v":0.2210252846245355,"d":"22.10%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.3800729166666668},null,8.38825578703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC22*Bilans!F22+AD22","v":3.925324074074074},3.7771986373165616,199.10275027057125,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":16.60674709566325},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ22*Bilans!F22+AK22","v":10.601162037037037},{"v":0.22451056859158086,"d":"22.45%"},2.3800729166666668,null,8.22108912037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU22*Bilans!F22+AV22","v":3.0729629629629627},2.9570020964360584,155.8687552568134,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":21.213032813064963},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB22*Bilans!F22+BC22","v":10.768328703703705},{"v":0.2210252846245355,"d":"22.10%"},2.3800729166666668,null,8.38825578703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W22<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W22<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W22<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W22<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W22<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM22*Bilans!F22+BN22","v":3.925324074074074},3.7771986373165616,199.10275027057125,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":16.60674709566325},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F22<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F22<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F22<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F22<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F22*BT22+BU22","v":2.7531},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.0759406098664255},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC22*Bilans!F22+CD22","v":10.593222222222222},{"v":0.22467884339042785,"d":"22.47%"},2.3800729166666668,null,8.213149305555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN22*Bilans!F22+CO22","v":2.7531},2.6492094339622643,139.64446538066036,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":23.67762310365285}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R23*Bilans!F23+S23","v":10.332060185185187},{"v":0.2670137449730589,"d":"26.70%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.7588020833333333},null,7.573258101851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC23*Bilans!F23+AD23","v":3.5474537037037033},3.4135875262054505,210.96397610390457,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":21.544339184339314},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ23*Bilans!F23+AK23","v":10.041226851851851},{"v":0.2747475108407238,"d":"27.47%"},2.7588020833333333,null,7.282424768518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU23*Bilans!F23+AV23","v":2.798148148148148},2.692557651991614,166.40342859014672,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":27.313616644606224},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB23*Bilans!F23+BC23","v":10.332060185185187},{"v":0.2670137449730589,"d":"26.70%"},2.7588020833333333,null,7.573258101851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W23<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W23<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W23<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W23<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W23<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM23*Bilans!F23+BN23","v":3.5474537037037033},3.4135875262054505,210.96397610390457,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":21.544339184339314},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F23<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F23<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F23<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F23<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F23*BT23+BU23","v":2.5305},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.34652127762231},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC23*Bilans!F23+CD23","v":10.01611111111111},{"v":0.27543644960896335,"d":"27.54%"},2.7588020833333333,null,7.257309027777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN23*Bilans!F23+CO23","v":2.5305},2.4350094339622643,150.48662678066037,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":30.202547256800365}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":11.4325},{"$f":"R24*Bilans!F24+S24","v":9.65978125},{"v":0.3444597930206753,"d":"34.45%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.32740625},null,6.332375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.53375},{"$f":"AC24*Bilans!F24+AD24","v":2.987609375},2.8748693985849054,216.90242766708425,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":31.23022650844372},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ24*Bilans!F24+AK24","v":9.1385625},{"v":0.3641060888952721,"d":"36.41%"},3.32740625,null,5.811156250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.5020000000000002},{"$f":"AU24*Bilans!F24+AV24","v":2.201175},2.1181117924528303,159.806768989033,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":42.38814156075731},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24125000000000008},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.918750000000001},{"$f":"BB24*Bilans!F24+BC24","v":9.190796875},{"v":0.36203675211786246,"d":"36.20%"},3.32740625,null,5.863390625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W24<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W24<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W24<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W24<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W24<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.715},{"$f":"BM24*Bilans!F24+BN24","v":1.8395833333333336},1.770165094339623,133.55497349646225,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":50.72002763306906},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F24<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F24<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F24<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F24<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.5020000000000002},{"$f":"Bilans!F24*BT24+BU24","v":2.201175},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.847205284915218},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC24*Bilans!F24+CD24","v":6.6205},{"v":0.5025913828260705,"d":"50.26%"},3.32740625,null,3.2930937499999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":1.9300000000000002},{"$f":"CN24*Bilans!F24+CO24","v":1.78675},1.753037735849057,132.26275283490565,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":51.2155675054622}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R25*Bilans!F25+S25","v":9.94400462962963},{"v":0.311310905277468,"d":"31.13%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.0956770833333334},null,6.8483275462962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC25*Bilans!F25+AD25","v":3.2113425925925925},3.090159853249476,215.95968404415615,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":26.912729907013617},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ25*Bilans!F25+AK25","v":9.543171296296297},{"v":0.3243866202563885,"d":"32.44%"},3.0956770833333334,null,6.4474942129629635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU25*Bilans!F25+AV25","v":2.5537037037037034},2.4573375262054507,171.73410469077564,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":33.84339213197969},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB25*Bilans!F25+BC25","v":9.94400462962963},{"v":0.311310905277468,"d":"31.13%"},3.0956770833333334,null,6.8483275462962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W25<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W25<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W25<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W25<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W25<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM25*Bilans!F25+BN25","v":3.2113425925925925},3.090159853249476,215.95968404415615,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":26.912729907013617},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F25<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F25<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F25<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F25<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F25*BT25+BU25","v":2.3325},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.6305989680699913},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC25*Bilans!F25+CD25","v":9.502777777777778},{"v":0.32576549254603915,"d":"32.58%"},3.0956770833333334,null,6.407100694444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN25*Bilans!F25+CO25","v":2.3325},2.244481132075472,156.8583695165094,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":37.05294569489102}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9469.586709589039},null,{"$f":"F26/F28","v":2620.270514669882},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":11.4325},{"$f":"R26*Bilans!F26+S26","v":9.605125},{"v":0.34923630180068804,"d":"34.92%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.3544583333333335},null,6.250666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.53375},{"$f":"AC26*Bilans!F26+AD26","v":2.9707708333333334},2.8586662735849058,217.5359274209906,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":31.677510186048796},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ26*Bilans!F26+AK26","v":9.08225},{"v":0.3693422151265747,"d":"36.93%"},3.3544583333333335,null,5.727791666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.5020000000000002},{"$f":"AU26*Bilans!F26+AV26","v":2.1919},2.1091867924528303,160.50278734528305,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":42.93381236978573},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24125000000000008},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.918750000000001},{"$f":"BB26*Bilans!F26+BC26","v":9.137520833333333},{"v":0.3671081461282578,"d":"36.71%"},3.3544583333333335,null,5.7830625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W26<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W26<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W26<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W26<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W26<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.715},{"$f":"BM26*Bilans!F26+BN26","v":1.8125925925925928},1.7441928721174005,132.72784498951785,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":51.91824335921537},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F26<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F26<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F26<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F26<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.5020000000000002},{"$f":"Bilans!F26*BT26+BU26","v":2.1919},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.8634846904618168},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC26*Bilans!F26+CD26","v":6.593999999999999},{"v":0.5087137296532201,"d":"50.87%"},3.3544583333333335,null,3.239541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":1.9300000000000002},{"$f":"CN26*Bilans!F26+CO26","v":1.7823333333333333},1.7487044025157235,133.07115891823904,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":51.784298060738585}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":38.9652104109613},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R27*Bilans!F27+S27","v":9.988689814814816},{"v":0.30603467254862793,"d":"30.60%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.056885416666667},null,6.931804398148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC27*Bilans!F27+AD27","v":3.250046296296296},3.127403039832285,215.6508584623952,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":26.23798290622641},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ27*Bilans!F27+AK27","v":9.600523148148149},{"v":0.31840821270831593,"d":"31.84%"},3.056885416666667,null,6.543637731481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU27*Bilans!F27+AV27","v":2.5818518518518516},2.484423480083857,171.3140421750524,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":33.02848655142735},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB27*Bilans!F27+BC27","v":9.988689814814816},{"v":0.30603467254862793,"d":"30.60%"},3.056885416666667,null,6.931804398148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W27<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W27<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W27<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W27<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W27<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM27*Bilans!F27+BN27","v":3.250046296296296},3.127403039832285,215.6508584623952,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":26.23798290622641},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F27<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F27<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F27<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F27<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F27*BT27+BU27","v":2.3552999999999997},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.5954536972034377},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC27*Bilans!F27+CD27","v":9.56188888888889},{"v":0.3196947226838026,"d":"31.97%"},3.056885416666667,null,6.5050034722222225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN27*Bilans!F27+CO27","v":2.3552999999999997},2.266420754716981,156.2816097466981,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":36.205434198049794}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.6139729301125527},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R28*Bilans!F28+S28","v":10.522560185185187},{"v":0.24646350675994652,"d":"24.65%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.5934270833333333},null,7.929133101851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC28*Bilans!F28+AD28","v":3.7124537037037033},3.572361111111111,206.59768086805556,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":19.26467547918044},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ28*Bilans!F28+AK28","v":10.285726851851852},{"v":0.25213843617346404,"d":"25.21%"},2.5934270833333333,null,7.692299768518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU28*Bilans!F28+AV28","v":2.918148148148148},2.8080293501048215,162.39465538259958,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":24.50842527605026},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB28*Bilans!F28+BC28","v":10.522560185185187},{"v":0.24646350675994652,"d":"24.65%"},2.5934270833333333,null,7.929133101851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W28<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W28<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W28<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W28<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W28<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM28*Bilans!F28+BN28","v":3.7124537037037033},3.572361111111111,206.59768086805556,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":19.26467547918044},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F28<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F28<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F28<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F28<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F28*BT28+BU28","v":2.6277},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.2227317018774047},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC28*Bilans!F28+CD28","v":10.26811111111111},{"v":0.25257099921006787,"d":"25.26%"},2.5934270833333333,null,7.6746840277777775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN28*Bilans!F28+CO28","v":2.6277},2.5285415094339623,146.23124470896227,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":27.217420494475526}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R29*Bilans!F29+S29","v":11.856083333333332},{"v":0.13927010044070207,"d":"13.93%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.6511979166666668},null,10.204885416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC29*Bilans!F29+AD29","v":4.91375},4.728325471698113,166.52571270636793,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":8.863669125752564},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ29*Bilans!F29+AK29","v":10.733416666666667},{"v":0.15383712082980724,"d":"15.38%"},1.6511979166666668,null,9.08221875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU29*Bilans!F29+AV29","v":3.6792083333333334},3.540370283018868,124.68741590507076,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":11.83783309362295},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB29*Bilans!F29+BC29","v":11.856083333333332},{"v":0.13927010044070207,"d":"13.93%"},1.6511979166666668,null,10.204885416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W29<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W29<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W29<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W29<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W29<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM29*Bilans!F29+BN29","v":4.536990740740739},4.365783542976938,153.757439154219,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":9.5997229563567},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F29<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F29<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F29<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F29<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F29*BT29+BU29","v":3.262875},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.5953712885180265},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC29*Bilans!F29+CD29","v":11.764166666666666},{"v":0.14035825600340018,"d":"14.04%"},1.6511979166666668,null,10.11296875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN29*Bilans!F29+CO29","v":3.262875},3.1397476415094343,110.57798724941038,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":13.348306069545005}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":9508.55192},null,{"$f":"F30/F32","v":3286.771050158648},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R30*Bilans!F30+S30","v":11.35955},{"v":0.17267684459331575,"d":"17.27%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.9615312500000002},null,9.39801875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC30*Bilans!F30+AD30","v":4.45775},4.289533018867925,183.020432932783,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":11.836587403959394},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ30*Bilans!F30+AK30","v":10.80435},{"v":0.18155013952713492,"d":"18.16%"},1.9615312500000002,null,8.84281875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU30*Bilans!F30+AV30","v":3.4106750000000003},3.281970283018868,140.03100557299527,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":15.470412015216926},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB30*Bilans!F30+BC30","v":11.35955},{"v":0.17267684459331575,"d":"17.27%"},1.9615312500000002,null,9.39801875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W30<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W30<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W30<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W30<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W30<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM30*Bilans!F30+BN30","v":4.227361111111111},4.067838050314465,173.56142913325465,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":12.481675000821367},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F30<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F30<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F30<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F30<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F30*BT30+BU30","v":3.034875},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.790352845841511},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC30*Bilans!F30+CD30","v":11.257499999999999},{"v":0.17424217188540977,"d":"17.42%"},1.9615312500000002,null,9.295968749999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN30*Bilans!F30+CO30","v":3.034875},2.9203514150943395,124.6019037399764,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":17.38606944272828}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":38.9652104109613},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R31*Bilans!F31+S31","v":11.1513},{"v":0.1875734219328688,"d":"18.76%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.0916875},null,9.0596125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC31*Bilans!F31+AD31","v":4.2665},4.1055,187.99289775,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":13.27260869565217},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ31*Bilans!F31+AK31","v":10.8341},{"v":0.1930651830793513,"d":"19.31%"},2.0916875,null,8.7424125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU31*Bilans!F31+AV31","v":3.2980500000000004},3.1735952830188685,145.32051480707548,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":17.1700201634299},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB31*Bilans!F31+BC31","v":11.1513},{"v":0.1875734219328688,"d":"18.76%"},2.0916875,null,9.0596125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W31<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W31<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W31<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W31<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W31<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM31*Bilans!F31+BN31","v":4.097499999999999},3.9428773584905654,180.5463256839622,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":13.820032946918852},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F31<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F31<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F31<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F31<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F31*BT31+BU31","v":2.93925},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.8811336541713892},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC31*Bilans!F31+CD31","v":11.045},{"v":0.18937867813490267,"d":"18.94%"},2.0916875,null,8.9533125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN31*Bilans!F31+CO31","v":2.93925},2.8283349056603773,129.5108694976415,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":19.265998128774346}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R37*Bilans!F37+S37","v":10.631921296296298},{"v":0.2349988787260586,"d":"23.50%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.4984895833333334},null,8.133431712962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC37*Bilans!F37+AD37","v":3.8071759259259257},3.6635089098532494,203.52165810075994,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":18.045257736973305},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ37*Bilans!F37+AK37","v":10.426087962962963},{"v":0.23963826050660847,"d":"23.96%"},2.4984895833333334,null,7.9275983796296305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU37*Bilans!F37+AV37","v":2.987037037037037},2.8743186582809224,159.67918016247378,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":22.999872442653437},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB37*Bilans!F37+BC37","v":10.631921296296298},{"v":0.2349988787260586,"d":"23.50%"},2.4984895833333334,null,8.133431712962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W37<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W37<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W37<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W37<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W37<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM37*Bilans!F37+BN37","v":3.8071759259259257},3.6635089098532494,203.52165810075994,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":18.045257736973305},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F37<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F37<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F37<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F37<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F37*BT37+BU37","v":2.6834999999999996},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.155719058328026},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC37*Bilans!F37+CD37","v":10.412777777777777},{"v":0.23994457930960894,"d":"23.99%"},2.4984895833333334,null,7.914288194444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN37*Bilans!F37+CO37","v":2.6834999999999996},2.5822358490566035,143.45288479952828,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":25.601442456990245}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R44*Bilans!F44+S44","v":10.520796296296297},{"v":0.2466503732466385,"d":"24.67%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.5949583333333335},null,7.925837962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC44*Bilans!F44+AD44","v":3.7109259259259257},3.5708909853249473,206.64389042976939,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":19.28485363541095},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ44*Bilans!F44+AK44","v":10.283462962962963},{"v":0.25234284819028036,"d":"25.23%"},2.5949583333333335,null,7.688504629629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU44*Bilans!F44+AV44","v":2.917037037037037},2.8069601677148848,162.43597794549265,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":24.533340655154902},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB44*Bilans!F44+BC44","v":10.520796296296297},{"v":0.2466503732466385,"d":"24.67%"},2.5949583333333335,null,7.925837962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W44<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W44<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W44<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W44<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W44<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM44*Bilans!F44+BN44","v":3.7109259259259257},3.5708909853249473,206.64389042976939,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":19.28485363541095},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F44<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F44<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F44<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F44<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F44*BT44+BU44","v":2.6268},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.223835881309295},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC44*Bilans!F44+CD44","v":10.265777777777778},{"v":0.25277756732184603,"d":"25.28%"},2.5949583333333335,null,7.670819444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN44*Bilans!F44+CO44","v":2.6268},2.527675471698113,146.2740518716981,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":27.244047256484446}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R61*Bilans!F61+S61","v":10.372041666666668},{"v":0.2626381417994689,"d":"26.26%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.72409375},null,7.647947916666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC61*Bilans!F61+AD61","v":3.5820833333333333},3.4469103773584906,210.15209361438679,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":21.048478073746654},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ61*Bilans!F61+AK61","v":10.092541666666667},{"v":0.26991156836112473,"d":"26.99%"},2.72409375,null,7.368447916666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU61*Bilans!F61+AV61","v":2.8233333333333333},2.7167924528301888,165.63808146226415,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":26.705101239669418},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB61*Bilans!F61+BC61","v":10.372041666666668},{"v":0.2626381417994689,"d":"26.26%"},2.72409375,null,7.647947916666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W61<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W61<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W61<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W61<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W61<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM61*Bilans!F61+BN61","v":3.5820833333333333},3.4469103773584906,210.15209361438679,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":21.048478073746654},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F61<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F61<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F61<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F61<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F61*BT61+BU61","v":2.5509},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.319758553068821},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC61*Bilans!F61+CD61","v":10.068999999999999},{"v":0.2705426308471547,"d":"27.05%"},2.72409375,null,7.344906249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN61*Bilans!F61+CO61","v":2.5509},2.4546396226415093,149.6550821731132,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":29.557176878748677}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R71*Bilans!F71+S71","v":11.274616666666667},{"v":0.17868586071662454,"d":"17.87%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.0146145833333335},null,9.260002083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC71*Bilans!F71+AD71","v":4.37975},4.21447641509434,185.1872545365566,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":12.40711475160302},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ71*Bilans!F71+AK71","v":10.816483333333332},{"v":0.18625411986952017,"d":"18.63%"},2.0146145833333335,null,8.801868749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU71*Bilans!F71+AV71","v":3.364741666666667},3.2377702830188686,142.27005456356133,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":16.149846323021325},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB71*Bilans!F71+BC71","v":11.274616666666667},{"v":0.17868586071662454,"d":"17.87%"},2.0146145833333335,null,9.260002083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W71<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W71<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W71<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W71<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W71<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM71*Bilans!F71+BN71","v":4.174398148148147},4.016873689727462,176.50444258189196,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":13.017459979815234},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F71<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F71<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F71<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F71<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F71*BT71+BU71","v":2.995875},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.826677379070641},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC71*Bilans!F71+CD71","v":11.170833333333333},{"v":0.180345953002611,"d":"18.03%"},2.0146145833333335,null,9.156218749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN71*Bilans!F71+CO71","v":2.995875},2.882823113207547,126.67340971167451,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":18.138293765038036}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R77*Bilans!F77+S77","v":11.0386},{"v":0.19586949431993186,"d":"19.59%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.162125},null,8.876475000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC77*Bilans!F77+AD77","v":4.162999999999999},4.0059056603773575,190.2044066603773,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":14.104773000240213},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ77*Bilans!F77+AK77","v":10.8502},{"v":0.19927052035907175,"d":"19.93%"},2.162125,null,8.688075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU77*Bilans!F77+AV77","v":3.2371000000000003},3.1149452830188684,147.90071698301887,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":18.1391276142226},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB77*Bilans!F77+BC77","v":11.0386},{"v":0.19586949431993186,"d":"19.59%"},2.162125,null,8.876475000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W77<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W77<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W77<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W77<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W77<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM77*Bilans!F77+BN77","v":4.027222222222221},3.875251572327043,184.0008199056603,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":14.58031535384191},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F77<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F77<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F77<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F77<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F77*BT77+BU77","v":2.8874999999999997},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.93276955602537},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC77*Bilans!F77+CD77","v":10.93},{"v":0.1978156450137237,"d":"19.78%"},2.162125,null,8.767875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN77*Bilans!F77+CO77","v":2.8874999999999997},2.7785377358490564,131.92775023584903,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":20.335296969696966}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R94*Bilans!F94+S94","v":10.737166666666667},{"v":0.22418623783431385,"d":"22.42%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.407125},null,8.330041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC94*Bilans!F94+AD94","v":3.898333333333333},3.7512264150943393,200.16919273584904,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":16.927687900812312},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ94*Bilans!F94+AK94","v":10.561166666666667},{"v":0.22792226237631577,"d":"22.79%"},2.407125,null,8.154041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU94*Bilans!F94+AV94","v":3.0533333333333332},2.9381132075471696,156.7806588679245,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":21.612370087336245},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB94*Bilans!F94+BC94","v":10.737166666666667},{"v":0.22418623783431385,"d":"22.42%"},2.407125,null,8.330041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W94<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W94<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W94<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W94<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W94<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM94*Bilans!F94+BN94","v":3.898333333333333},3.7512264150943393,200.16919273584904,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":16.927687900812312},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F94<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F94<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F94<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F94<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F94*BT94+BU94","v":2.7371999999999996},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.093808305210893},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC94*Bilans!F94+CD94","v":10.552},{"v":0.22812026156178927,"d":"22.81%"},2.407125,null,8.144874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN94*Bilans!F94+CO94","v":2.7371999999999996},2.633909433962264,140.54804130566035,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":24.10849408154318}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"R104*Bilans!F104+S104","v":16.1517375},{"v":0.07100822744302279,"d":"7.10%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.1469062500000002},null,15.004831249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AC104*Bilans!F104+AD104","v":5.4249125},5.2201988207547165,120.66881089086083,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.269481765834932},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ104*Bilans!F104+AK104","v":16.1517375},{"v":0.07100822744302279,"d":"7.10%"},1.1469062500000002,null,15.004831249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AU104*Bilans!F104+AV104","v":5.4249125},5.2201988207547165,120.66881089086083,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.269481765834932},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"BB104*Bilans!F104+BC104","v":16.1517375},{"v":0.07100822744302279,"d":"7.10%"},1.1469062500000002,null,15.004831249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W104<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W104<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W104<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W104<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W104<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"BM104*Bilans!F104+BN104","v":4.140138888888887},3.983907232704401,92.09100361438675,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.904714616391025},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F104<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F104<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F104<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F104<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F104*BT104+BU104","v":3.6968275000000004},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.2907133462470877},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7219999999999999},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.800000000000001},{"$f":"CC104*Bilans!F104+CD104","v":13.480274999999999},{"v":0.08508033033450729,"d":"8.51%"},1.1469062500000002,null,12.333368749999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.14899999999999994},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.580000000000001},{"$f":"CN104*Bilans!F104+CO104","v":4.1649875000000005},4.007818160377359,92.64372264074292,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":6.8635205988013155}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F116<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F116<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F116<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F116<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F116<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F116<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F116<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F116<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F116<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F116<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F116<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F116<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F116<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F116<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F116<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F116*BT116+BU116","v":3.641212500000001},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.32570114845625},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F119<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F119<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F119<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F119<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F119<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F119<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F119<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F119<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F119<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F119<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F119<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F119<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F119<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F119<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F119<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F119*BT119+BU119","v":4.078755},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.0762149462331654},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F136<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F136<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F136<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F136<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F136<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F136<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F136<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F136<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F136<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F136<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F136<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F136<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F136<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F136<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F136<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F136*BT136+BU136","v":4.3205100000000005},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.9600399242272915},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F142<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F142<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F142<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F142<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F142<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F142<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F142<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F142<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F142<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F142<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F142<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F142<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F142<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F142<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F142<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F142*BT142+BU142","v":4.10259},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.0641526677107036},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F152<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F152<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F152<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F152<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F152<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F152<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F152<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F152<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F152<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F152<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F152<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F152<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F152<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F152<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F152<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F152*BT152+BU152","v":4.5038125},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.8802674607398187},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F169<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F169<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F169<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F169<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F169<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F169<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F169<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F169<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F169<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F169<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F169<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F169<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F169<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F169<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F169<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F169*BT169+BU169","v":4.7285425},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.7909053567824031},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F175<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F175<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F175<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F175<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F175<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F175<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F175<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F175<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F175<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F175<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F175<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F175<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F175<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F175<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F175<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F175*BT175+BU175","v":4.295540000000001},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.9714336481614079},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F185<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F185<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F185<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F185<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F185<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F185<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F185<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F185<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F185<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F185<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F185<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F185<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F185<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F185<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F185<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F185*BT185+BU185","v":4.9572449999999995},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.7082819374518017},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F201<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F201<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F201<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F201<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F201<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F201<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F201<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F201<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F201<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F201<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F201<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F201<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F201<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F201<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F201<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F201*BT201+BU201","v":4.809127499999999},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7608957327546957},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F211<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F211<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F211<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F211<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F211<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F211<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F211<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.2096},{"$f":"IF(Bilans!F211<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F211<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F211<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F211<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F211<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F211<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F211<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F211<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":0.7799999999999994},{"$f":"Bilans!F211*BT211+BU211","v":5.339673333333333},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.585934487819465},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F217<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F217<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F217<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F217<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F217<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F217<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F217<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F217<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F217<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F217<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F217<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F217<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F217<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F217<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F217<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F217*BT217+BU217","v":4.511757499999999},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8769563951571548},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F234<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F234<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F234<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F234<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F234<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F234<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F234<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.2096},{"$f":"IF(Bilans!F234<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F234<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F234<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F234<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F234<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F234<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F234<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F234<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":0.7799999999999994},{"$f":"Bilans!F234*BT234+BU234","v":5.9038466666666665},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.4343821191759591},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F244<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F244<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F244<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F244<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F244<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F244<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F244<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F244<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F244<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F244<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F244<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F244<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F244<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F244<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F244<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F244*BT244+BU244","v":4.14572},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.042678254446334},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"R250*Bilans!F250+S250","v":16.82615},{"v":0.05812133692694606,"d":"5.81%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A10'!$C$39+'151.A10'!$C$40)","v":0.9779583333333333},null,15.848191666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AC250*Bilans!F250+AD250","v":5.76005},5.542689622641509,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ250*Bilans!F250+AK250","v":16.82615},{"v":0.05812133692694606,"d":"5.81%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":15.848191666666665},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AU250*Bilans!F250+AV250","v":5.76005},5.542689622641509,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"BB250*Bilans!F250+BC250","v":16.82615},{"v":0.05812133692694606,"d":"5.81%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":15.848191666666665},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W250<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W250<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W250<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W250<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W250<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"BM250*Bilans!F250+BN250","v":4.308703703703702},4.146111111111109,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F250<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F250<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F250<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F250<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F250*BT250+BU250","v":3.8846700000000007},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.1799463256913083},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7219999999999999},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.800000000000001},{"$f":"CC250*Bilans!F250+CD250","v":14.476033333333334},{"v":0.06755706558656721,"d":"6.76%"},0.9779583333333333,null,{"$f":"CE250-CG250","v":13.498075},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.14899999999999994},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.580000000000001},{"$f":"CN250*Bilans!F250+CO250","v":4.3704833333333335},4.205559433962264,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A10'!$C$39+'151.A10'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W260<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W260<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W260<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W260<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W260<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.3135648148148142},2.226260482180293,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F260<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F260<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F260<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F260<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F260*BT260+BU260","v":4.826152500000001},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.7546839004824764},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"R277*Bilans!F277+S277","v":18.0384625},{"v":0.03737904029607106,"d":"3.74%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A10'!$C$39+'151.A10'!$C$40)","v":0.6742604166666668},null,17.364202083333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AC277*Bilans!F277+AD277","v":6.362487499999999},6.122393632075471,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ277*Bilans!F277+AK277","v":18.0384625},{"v":0.03737904029607106,"d":"3.74%"},0.6742604166666668,null,17.364202083333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AU277*Bilans!F277+AV277","v":6.362487499999999},6.122393632075471,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"BB277*Bilans!F277+BC277","v":18.0384625},{"v":0.03737904029607106,"d":"3.74%"},0.6742604166666668,null,17.364202083333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W277<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W277<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W277<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W277<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W277<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"BM277*Bilans!F277+BN277","v":4.611712962962962},4.4376860587002085,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F277<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F277<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F277<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F277<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F277*BT277+BU277","v":4.2223325},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.0056146911744293},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7219999999999999},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.800000000000001},{"$f":"CC277*Bilans!F277+CD277","v":16.265991666666665},{"v":0.04145215554538893,"d":"4.15%"},0.6742604166666668,null,15.591731249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.14899999999999994},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.580000000000001},{"$f":"CN277*Bilans!F277+CO277","v":4.739879166666666},4.561015801886792,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"R286*Bilans!F286+S286","v":16.976925},{"v":0.05538031769593138,"d":"5.54%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A10'!$C$39+'151.A10'!$C$40)","v":0.9401875},null,16.0367375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AC286*Bilans!F286+AD286","v":5.834975},5.6147872641509435,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ286*Bilans!F286+AK286","v":16.976925},{"v":0.05538031769593138,"d":"5.54%"},0.9401875,null,16.0367375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AU286*Bilans!F286+AV286","v":5.834975},5.6147872641509435,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"BB286*Bilans!F286+BC286","v":16.976925},{"v":0.05538031769593138,"d":"5.54%"},0.9401875,null,16.0367375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W286<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W286<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W286<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W286<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W286<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"BM286*Bilans!F286+BN286","v":4.346388888888887},4.182374213836476,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F286<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F286<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F286<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F286<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F286*BT286+BU286","v":3.9266650000000007},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.156632178457611},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7219999999999999},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.800000000000001},{"$f":"CC286*Bilans!F286+CD286","v":14.69865},{"v":0.06396420759729635,"d":"6.40%"},0.9401875,null,13.7584625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.14899999999999994},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.580000000000001},{"$f":"CN286*Bilans!F286+CO286","v":4.416425},4.249767452830189,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R292*Bilans!F292+S292","v":14.510916666666668},{"v":0.09307216980319413,"d":"9.31%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.3505624999999999},null,13.160354166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08999999999999986},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"AC292*Bilans!F292+AD292","v":5.17775},4.982363207547169,139.5236080825471,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.688425474385591},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.7666666666666663},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":5.353333333333337},{"$f":"AJ292*Bilans!F292+AK292","v":12.234166666666667},{"v":0.11039268442204209,"d":"11.04%"},1.3505624999999999,null,10.883604166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9366666666666656},{"$f":"AU292*Bilans!F292+AV292","v":3.9538333333333333},3.804632075471698,106.54301432547166,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":8.75884036588964},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB292*Bilans!F292+BC292","v":14.510916666666668},{"v":0.09307216980319413,"d":"9.31%"},1.3505624999999999,null,13.160354166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W292<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W292<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W292<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W292<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W292<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"BM292*Bilans!F292+BN292","v":5.4669444444444455},5.260644654088051,147.3164625707547,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":6.334616228850156},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F292<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F292<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.10133333333333343},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F292<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F292<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.596666666666666},{"$f":"Bilans!F292*BT292+BU292","v":3.5061333333333335},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.4153023538817466},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7666666666666663},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.353333333333337},{"$f":"CC292*Bilans!F292+CD292","v":12.234166666666667},{"v":0.11039268442204209,"d":"11.04%"},1.3505624999999999,null,10.883604166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.9366666666666656},{"$f":"CN292*Bilans!F292+CO292","v":3.9538333333333333},3.804632075471698,106.54301432547166,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":8.75884036588964}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R309*Bilans!F309+S309","v":12.533499999999998},{"v":0.12266126780228989,"d":"12.27%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.5373750000000002},null,10.996124999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08999999999999986},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"AC309*Bilans!F309+AD309","v":5.0405},4.850292452830188,157.57145091509432,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":7.970556492411468},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.7666666666666663},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":5.353333333333337},{"$f":"AJ309*Bilans!F309+AK309","v":11.065000000000001},{"v":0.1389403524627203,"d":"13.89%"},1.5373750000000002,null,9.527625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9366666666666656},{"$f":"AU309*Bilans!F309+AV309","v":3.7809999999999997},3.6383207547169807,118.19812635849055,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":10.62565194393018},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB309*Bilans!F309+BC309","v":12.533499999999998},{"v":0.12266126780228989,"d":"12.27%"},1.5373750000000002,null,10.996124999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W309<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W309<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W309<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W309<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W309<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"BM309*Bilans!F309+BN309","v":5.280555555555556},5.081289308176101,165.075845754717,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":7.608212730142031},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F309<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F309<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.10133333333333343},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F309<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F309<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.596666666666666},{"$f":"Bilans!F309*BT309+BU309","v":3.3516},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.5266655009617063},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7666666666666663},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.353333333333337},{"$f":"CC309*Bilans!F309+CD309","v":11.065000000000001},{"v":0.1389403524627203,"d":"13.89%"},1.5373750000000002,null,9.527625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.9366666666666656},{"$f":"CN309*Bilans!F309+CO309","v":3.7809999999999997},3.6383207547169807,118.19812635849055,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":10.62565194393018}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R315*Bilans!F315+S315","v":15.775166666666664},{"v":0.07804196469133981,"d":"7.80%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.2311250000000005},null,14.544041666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08999999999999986},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"AC315*Bilans!F315+AD315","v":5.265499999999999},5.066801886792453,127.36419902830193,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":5.903729940176623},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.7666666666666663},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":5.353333333333337},{"$f":"AJ315*Bilans!F315+AK315","v":12.981666666666666},{"v":0.09483566568237262,"d":"9.48%"},1.2311250000000005,null,11.750541666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9366666666666656},{"$f":"AU315*Bilans!F315+AV315","v":4.064333333333333},3.910962264150943,98.30985843396228,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.648508980562621},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB315*Bilans!F315+BC315","v":15.775166666666664},{"v":0.07804196469133981,"d":"7.80%"},1.2311250000000005,null,14.544041666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W315<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W315<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W315<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W315<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W315<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"BM315*Bilans!F315+BN315","v":5.586111111111111},5.375314465408805,135.11927971698117,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":5.564889308801593},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F315<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F315<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.10133333333333343},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F315<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F315<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.596666666666666},{"$f":"Bilans!F315*BT315+BU315","v":3.6049333333333333},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.3491064355392397},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7666666666666663},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.353333333333337},{"$f":"CC315*Bilans!F315+CD315","v":12.981666666666666},{"v":0.09483566568237262,"d":"9.48%"},1.2311250000000005,null,11.750541666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.9366666666666656},{"$f":"CN315*Bilans!F315+CO315","v":4.064333333333333},3.910962264150943,98.30985843396228,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":7.648508980562621}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R325*Bilans!F325+S325","v":11.527783333333334},{"v":0.16103576576589604,"d":"16.10%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.856385416666667},null,9.671397916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC325*Bilans!F325+AD325","v":4.6122499999999995},4.438202830188679,178.16388576297174,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":10.76347101017219},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":10.780316666666666},{"v":0.17220138091181617,"d":"17.22%"},1.856385416666667,null,8.923931249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU325*Bilans!F325+AV325","v":3.5016583333333333},3.369520283018868,135.2634951012972,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":14.17723102625185},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB325*Bilans!F325+BC325","v":11.527783333333334},{"v":0.16103576576589604,"d":"16.10%"},1.856385416666667,null,9.671397916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W325<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W325<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W325<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W325<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W325<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM325*Bilans!F325+BN325","v":4.332268518518518},4.168786687631027,167.34864619824424,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":11.459081761543974},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F325<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F325<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F325<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F325<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F325*BT325+BU325","v":3.112125},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.7210899604043077},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC325*Bilans!F325+CD325","v":11.429166666666665},{"v":0.1624252643091506,"d":"16.24%"},1.856385416666667,null,9.572781249999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN325*Bilans!F325+CO325","v":3.112125},2.9946863207547167,120.2164416456368,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":15.95174331579441}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R342*Bilans!F342+S342","v":10.880629629629631},{"v":0.20978412197006574,"d":"20.98%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.2825833333333336},null,8.598046296296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC342*Bilans!F342+AD342","v":4.022592592592592},3.8707966457023057,194.97976863731654,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":15.485876806923857},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ342*Bilans!F342+AK342","v":10.745296296296296},{"v":0.21242628126691096,"d":"21.24%"},2.2825833333333336,null,8.462712962962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU342*Bilans!F342+AV342","v":3.1437037037037037},3.0250733752620547,152.3789960587002,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":19.815281338360034},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB342*Bilans!F342+BC342","v":10.880629629629631},{"v":0.20978412197006574,"d":"20.98%"},2.2825833333333336,null,8.598046296296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W342<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W342<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W342<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W342<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W342<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM342*Bilans!F342+BN342","v":4.022592592592592},3.8707966457023057,194.97976863731654,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":15.485876806923857},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F342<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F342<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F342<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F342<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F342*BT342+BU342","v":2.8103999999999996},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.01322662006236},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC342*Bilans!F342+CD342","v":10.741777777777777},{"v":0.21249586246845137,"d":"21.25%"},2.2825833333333336,null,8.459194444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN342*Bilans!F342+CO342","v":2.8103999999999996},2.7043471698113204,136.22337563773584,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":22.165305057405828}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R352*Bilans!F352+S352","v":10.635449074074074},{"v":0.23463297750317008,"d":"23.46%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.4954270833333334},null,8.140021990740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC352*Bilans!F352+AD352","v":3.8102314814814813},3.6664491614255765,203.41551608818133,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":18.006931118698436},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ352*Bilans!F352+AK352","v":10.430615740740741},{"v":0.2392406302138514,"d":"23.92%"},2.4954270833333334,null,7.935188657407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU352*Bilans!F352+AV352","v":2.989259259259259},2.8764570230607966,159.58655475366876,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":22.952367085862964},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB352*Bilans!F352+BC352","v":10.635449074074074},{"v":0.23463297750317008,"d":"23.46%"},2.4954270833333334,null,8.140021990740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W352<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W352<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W352<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W352<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W352<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM352*Bilans!F352+BN352","v":3.8102314814814813},3.6664491614255765,203.41551608818133,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":18.006931118698436},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F352<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F352<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F352<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F352<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F352*BT352+BU352","v":2.6853},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.153603728828532},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC352*Bilans!F352+CD352","v":10.417444444444444},{"v":0.23954311411414617,"d":"23.95%"},2.4954270833333334,null,7.92201736111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN352*Bilans!F352+CO352","v":2.6853},2.583967924528302,143.35918644481131,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":25.55043229186062}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R358*Bilans!F358+S358","v":10.910615740740742},{"v":0.20682169888059243,"d":"20.68%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.2565520833333337},null,8.654063657407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC358*Bilans!F358+AD358","v":4.048564814814815},3.895788784067086,193.8047785881813,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":15.195697400770731},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ358*Bilans!F358+AK358","v":10.783782407407406},{"v":0.2092542299243077,"d":"20.93%"},2.2565520833333337,null,8.527230324074072,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU358*Bilans!F358+AV358","v":3.1625925925925924},3.043249475890985,151.3932924895178,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":19.452637047663657},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB358*Bilans!F358+BC358","v":10.910615740740742},{"v":0.20682169888059243,"d":"20.68%"},2.2565520833333337,null,8.654063657407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W358<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W358<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W358<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W358<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W358<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM358*Bilans!F358+BN358","v":4.048564814814815},3.895788784067086,193.8047785881813,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":15.195697400770731},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F358<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F358<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F358<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F358<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F358*BT358+BU358","v":2.8257},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.9969112407627336},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC358*Bilans!F358+CD358","v":10.781444444444444},{"v":0.2092996068347882,"d":"20.93%"},2.2565520833333337,null,8.52489236111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN358*Bilans!F358+CO358","v":2.8257},2.7190698113207548,135.26624567122641,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":21.771867442875507}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R369*Bilans!F369+S369","v":10.983883333333335},{"v":0.19995868947381998,"d":"20.00%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.196322916666667},null,8.787560416666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC369*Bilans!F369+AD369","v":4.112749999999999},3.957551886792452,191.1566818478773,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":14.523898648511743},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ369*Bilans!F369+AK369","v":10.858016666666666},{"v":0.20227662050006068,"d":"20.23%"},2.196322916666667,null,8.66169375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU369*Bilans!F369+AV369","v":3.2075083333333336},3.086470283018868,149.08191599280661,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":18.622917841211112},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB369*Bilans!F369+BC369","v":10.983883333333335},{"v":0.19995868947381998,"d":"20.00%"},2.196322916666667,null,8.787560416666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W369<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W369<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W369<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W369<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W369<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM369*Bilans!F369+BN369","v":3.993101851851851},3.8424187631027245,185.595550490697,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":14.959088543900943},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F369<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F369<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F369<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F369<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F369*BT369+BU369","v":2.8623749999999997},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.958512456621951},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC369*Bilans!F369+CD369","v":10.874166666666666},{"v":0.20197620507318573,"d":"20.20%"},2.196322916666667,null,8.67784375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN369*Bilans!F369+CO369","v":2.8623749999999997},2.7543608490566034,133.04044914091978,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":20.868392215089454}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R370*Bilans!F370+S370","v":10.800666666666668},{"v":0.21776433553484353,"d":"21.78%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.3520000000000003},null,8.448666666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC370*Bilans!F370+AD370","v":3.9533333333333327},3.804150943396226,197.9604067924528,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":16.278328836424958},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ370*Bilans!F370+AK370","v":10.642666666666667},{"v":0.22099724379854677,"d":"22.10%"},2.3520000000000003,null,8.290666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU370*Bilans!F370+AV370","v":3.0933333333333333},2.976603773584906,154.89650716981131,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":20.8039849137931},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB370*Bilans!F370+BC370","v":10.800666666666668},{"v":0.21776433553484353,"d":"21.78%"},2.3520000000000003,null,8.448666666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W370<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W370<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W370<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W370<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W370<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM370*Bilans!F370+BN370","v":3.9533333333333327},3.804150943396226,197.9604067924528,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":16.278328836424958},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F370<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F370<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F370<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F370<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F370*BT370+BU370","v":2.7695999999999996},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.0576155737374555},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC370*Bilans!F370+CD370","v":10.636},{"v":0.22113576532531032,"d":"22.11%"},2.3520000000000003,null,8.283999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN370*Bilans!F370+CO370","v":2.7695999999999996},2.6650867924528296,138.68578650566033,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":23.235723570190643}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R371*Bilans!F371+S371","v":11.081883333333334},{"v":0.19266336347762789,"d":"19.27%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.1350729166666667},null,8.946810416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC371*Bilans!F371+AD371","v":4.20275},4.044155660377358,189.39488684787733,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":13.780325778755973},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ371*Bilans!F371+AK371","v":10.844016666666667},{"v":0.19688949051781243,"d":"19.69%"},2.1350729166666667,null,8.70894375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU371*Bilans!F371+AV371","v":3.2605083333333336},3.1374702830188683,146.93322392676887,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":17.76264871786352},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB371*Bilans!F371+BC371","v":11.081883333333334},{"v":0.19266336347762789,"d":"19.27%"},2.1350729166666667,null,8.946810416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W371<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W371<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W371<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W371<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W371<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM371*Bilans!F371+BN371","v":4.054212962962962},3.901223794549266,182.70113744038258,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":14.285205216338744},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F371<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F371<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F371<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F371<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F371*BT371+BU371","v":2.907375},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.9127209572288595},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC371*Bilans!F371+CD371","v":10.974166666666665},{"v":0.1945544460475359,"d":"19.46%"},2.1350729166666667,null,8.839093749999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN371*Bilans!F371+CO371","v":2.907375},2.7976627358490567,131.01944182959906,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":19.920121816644453}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.1879977652434075},{"$f":"SUM(AF7:AF372)/229","v":4.031733515821683},{"$f":"SUM(AG7:AG372)/Z373","v":3.8097145750233836},{"$f":"SUM(AH7:AH372)","v":3071.811569531747},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.462994290231282},{"$f":"SUM(AX7:AX372)/229","v":3.3343568028022657},{"$f":"SUM(AY7:AY372)/AR373","v":3.00758567117109},{"$f":"SUM(AZ7:AZ372)","v":3923.7207543378127},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9469.586709589039},{"$f":"SUM(BK7:BK372)","v":38.9652104109613},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9452477519003697},{"$f":"SUM(BP7:BP372)/229","v":3.794544992050634},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.6139729301125527},{"$f":"SUM(BR7:BR372)","v":3445.680396365453},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1312.7923747278446},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":918.7531630021596},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":9508.55192},{"$f":"SUM(CL7:CL372)","v":38.9652104109613},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.00740229621543},{"$f":"SUM(CQ7:CQ372)/229","v":2.8929766554749943},{"$f":"SUM(CR7:CR372)/CK373","v":2.685026564042315},{"$f":"SUM(CS7:CS372)","v":4465.242903086647}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.596691437610533},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A08","index":40,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4619.023916597167},null,null,"COP",{"$f":"K13","v":3.559496361603181},{"$f":"L13","v":3.136143202228638},{"$f":"M13","v":3.381636024749009},{"$f":"N13","v":3.112052225851285},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9996542170277353},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9996542170277353},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9977947645955405},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9977987990147993},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.381636024749009},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.4578297226472987E-4},{"$f":"1-L3","v":3.4578297226472987E-4},{"$f":"1-M3","v":2.2052354044594935E-3},{"$f":"1-N3","v":0.002201200985200713}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9977947645955405},null,null,"COP-Inst",{"$f":"K14","v":3.559842264182668},{"$f":"L14","v":3.136489104808125},{"$f":"M14","v":3.3838461339645582},{"$f":"N14","v":3.1142582828112393}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.2052354044594935E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.3838461339645582},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R7*Bilans!F7+S7","v":6.876716666666667},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.31426395348555397,"d":"31.43%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":4.7156125},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC7*Bilans!F7+AD7","v":3.771666666666667},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.6293396226415098},{"$f":"AF7*Z7","v":172.23575580188682},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":15.56019575784357},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ7*Bilans!F7+AK7","v":6.89395},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.3134783638794402,"d":"31.35%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":4.732845833333333},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU7*Bilans!F7+AV7","v":3.1637166666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.0443311320754716},{"$f":"AX7*AR7","v":144.47330036933963},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":18.550293167845837},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB7*Bilans!F7+BC7","v":6.876716666666667},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.31426395348555397,"d":"31.43%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":4.7156125},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W7<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W7<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W7<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W7<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W7<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM7*Bilans!F7+BN7","v":3.562037037037037},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.4276205450733754},{"$f":"BP7*BJ7","v":162.66287439727466},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":16.475929659474918},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F7<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F7<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F7<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F7<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F7*BT7+BU7","v":3.0056966666666667},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.8174406908514573},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC7*Bilans!F7+CD7","v":6.941083333333333},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.3113496932515338,"d":"31.13%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"CE7-CG7","v":4.779979166666666},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN7*Bilans!F7+CO7","v":3.0056966666666667},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.8922741509433965},{"$f":"CQ7*CK7","v":137.2572082442453},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":19.5255470445565}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R8*Bilans!F8+S8","v":6.691629629629629},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.3801639970333308,"d":"38.02%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":4.147712962962962},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC8*Bilans!F8+AD8","v":3.392592592592593},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.264570230607967},{"$f":"AF8*Z8","v":184.9183161425577},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":20.647851091703053},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ8*Bilans!F8+AK8","v":6.620148148148148},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.3842688425905206,"d":"38.43%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":4.076231481481481},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU8*Bilans!F8+AV8","v":2.889444444444444},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.7804088050314464},{"$f":"AX8*AR8","v":157.49347635220127},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":24.24332705248991},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB8*Bilans!F8+BC8","v":6.691629629629629},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.3801639970333308,"d":"38.02%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":4.147712962962962},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W8<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W8<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W8<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W8<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W8<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM8*Bilans!F8+BN8","v":3.392592592592593},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.264570230607967},{"$f":"BP8*BJ8","v":184.9183161425577},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":20.647851091703053},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F8<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F8<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F8<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F8<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F8*BT8+BU8","v":2.7411333333333334},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.0893689081243485},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC8*Bilans!F8+CD8","v":6.584074074074074},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.38637424762333356,"d":"38.64%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"CE8-CG8","v":4.040157407407407},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN8*Bilans!F8+CO8","v":2.7411333333333334},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.6376943396226418},{"$f":"CQ8*CK8","v":149.40955817358494},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":25.555030765863265}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2704.7149669324326},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R9*Bilans!F9+S9","v":6.663481481481481},{"v":0.3963237296708428,"d":"39.63%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.6408958333333334},null,4.022585648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC9*Bilans!F9+AD9","v":3.3046296296296296},3.1799266247379454,187.52504295073376,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":22.06846046511628},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ9*Bilans!F9+AK9","v":6.574407407407407},{"v":0.40169336484347273,"d":"40.17%"},2.6408958333333334,null,3.933511574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU9*Bilans!F9+AV9","v":2.823472222222222},2.823472222222222,166.5043921527778,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":24.854533523537807},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB9*Bilans!F9+BC9","v":6.663481481481481},{"v":0.3963237296708428,"d":"39.63%"},2.6408958333333334,null,4.022585648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W9<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W9<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W9<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W9<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W9<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM9*Bilans!F9+BN9","v":3.3046296296296296},3.1799266247379454,187.52504295073376,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":22.06846046511628},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F9<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F9<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F9<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F9<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F9*BT9+BU9","v":2.676216666666667},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.1643073591537516},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC9*Bilans!F9+CD9","v":6.513703703703704},{"v":0.40543689941434014,"d":"40.54%"},2.6408958333333334,null,3.8728078703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN9*Bilans!F9+CO9","v":2.676216666666667},2.676216666666667,157.82051115833337,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":26.22212389380531}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R10*Bilans!F10+S10","v":6.483481481481481},{"v":0.5029785451917694,"d":"50.30%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.2610520833333334},null,3.2224293981481473,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC10*Bilans!F10+AD10","v":2.7421296296296296},2.6903913347309576,198.69952462438854,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":32.66727273665891},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ10*Bilans!F10+AK10","v":6.281907407407407},{"v":0.519118139100238,"d":"51.91%"},3.2610520833333334,null,3.0208553240740734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU10*Bilans!F10+AV10","v":2.401597222222222},2.356284067085954,174.02394884564993,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":37.29930050780841},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB10*Bilans!F10+BC10","v":6.483481481481481},{"v":0.5029785451917694,"d":"50.30%"},3.2610520833333334,null,3.2224293981481473,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W10<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W10<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W10<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W10<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W10<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM10*Bilans!F10+BN10","v":2.7421296296296296},2.6903913347309576,198.69952462438854,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":32.66727273665891},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F10<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F10<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F10<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F10<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F10*BT10+BU10","v":2.261091666666667},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.7452581944665018},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC10*Bilans!F10+CD10","v":6.063703703703704},{"v":0.5377987188492549,"d":"53.78%"},3.2610520833333334,null,2.80265162037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN10*Bilans!F10+CO10","v":2.261091666666667},2.2184295597484285,163.84266974261013,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":39.617100806196675}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.5155467530777105},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R11*Bilans!F11+S11","v":6.5079259259259254},{"v":0.48814835471277196,"d":"48.81%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.1768333333333336},null,3.331092592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC11*Bilans!F11+AD11","v":2.818518518518519},2.818518518518519,202.4654592592593,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":30.328862286465174},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ11*Bilans!F11+AK11","v":6.321629629629629},{"v":0.5025339223360128,"d":"50.25%"},3.1768333333333336,null,3.1447962962962954,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU11*Bilans!F11+AV11","v":2.4588888888888887},2.4124947589098533,173.2991485115304,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":35.43322101915256},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB11*Bilans!F11+BC11","v":6.5079259259259254},{"v":0.48814835471277196,"d":"48.81%"},3.1768333333333336,null,3.331092592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W11<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W11<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W11<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W11<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W11<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM11*Bilans!F11+BN11","v":2.818518518518519},2.818518518518519,202.4654592592593,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":30.328862286465174},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F11<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F11<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F11<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F11<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F11*BT11+BU11","v":2.317466666666667},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.654150549316749},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC11*Bilans!F11+CD11","v":6.1248148148148145},{"v":0.5186823486726735,"d":"51.87%"},3.1768333333333336,null,2.947981481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN11*Bilans!F11+CO11","v":2.317466666666667},2.273740880503145,163.33190241006292,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":37.595515273087756}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R12*Bilans!F12+S12","v":6.474296296296296},{"v":0.5085800473095891,"d":"50.86%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.2926979166666674},null,3.1815983796296283,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC12*Bilans!F12+AD12","v":2.7134259259259257},2.662229210342418,198.64156697239693,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":33.35233200622104},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ12*Bilans!F12+AK12","v":6.266981481481481},{"v":0.5254041242017986,"d":"52.54%"},3.2926979166666674,null,2.9742835648148134,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU12*Bilans!F12+AV12","v":2.380069444444444},2.3351624737945493,174.23756419156186,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":38.02371505042094},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB12*Bilans!F12+BF8","v":2.2993240740740744},{"v":1,"d":"100.00%"},3.2926979166666674,null,-0.9933738425925931,0.30168994172360214,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":52.10423042077886},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":22.510519579221143},null,{"$f":"IF(Bilans!W12<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W12<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W12<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W12<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W12<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W12<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM12*Bilans!F12+BN12","v":2.7134259259259257},1.9966719077568134,104.03505315645712,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":57.84121017516381},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F12<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F12<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F12<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F12<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F12*BT12+BU12","v":2.239908333333333},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.780677971058305},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC12*Bilans!F12+CD12","v":6.04074074074074},{"v":0.5450818133047212,"d":"54.51%"},3.2926979166666674,null,2.748042824074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":22.510519579221143},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN12*Bilans!F12+CO12","v":2.239908333333333},2.1976459119496856,163.9768003086478,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":67.19054774873838}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3194.291163265253},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.559496361603181},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.136143202228638},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.381636024749009},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.112052225851285},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R13*Bilans!F13+S13","v":6.486296296296295},{"v":0.5012651316165136,"d":"50.13%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.251354166666667},null,3.234942129629628,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC13*Bilans!F13+AD13","v":2.7509259259259258},2.6990216631726067,198.70872239692525,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":32.4601970393289},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ13*Bilans!F13+AK13","v":6.286481481481481},{"v":0.5171977641617818,"d":"51.72%"},3.251354166666667,null,3.0351273148148135,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU13*Bilans!F13+AV13","v":2.4081944444444443},2.362756813417191,173.95206349580715,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":37.07989518959038},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB13*Bilans!F13+BC13","v":6.486296296296295},{"v":0.5012651316165136,"d":"50.13%"},3.251354166666667,null,3.234942129629628,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W13<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W13<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W13<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W13<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W13<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM13*Bilans!F13+BN13","v":2.7509259259259258},2.6990216631726067,198.70872239692525,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":32.4601970393289},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F13<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F13<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F13<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F13<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F13*BT13+BU13","v":2.2675833333333335},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.734536221244315},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC13*Bilans!F13+CD13","v":6.0707407407407405},{"v":0.5355778323470198,"d":"53.56%"},3.251354166666667,null,2.8193865740740733,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN13*Bilans!F13+CO13","v":2.2675833333333335},2.2247987421383653,163.7952453930818,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":39.37919117834133}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.559842264182668},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.136489104808125},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.3838461339645582},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.1142582828112393},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R14*Bilans!F14+S14","v":6.588814814814814},{"v":0.4398584441646337,"d":"43.99%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.8981458333333334},null,3.6906689814814806,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC14*Bilans!F14+AD14","v":3.0712962962962966},3.0712962962962966,200.0811328703704,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":25.241180765752183},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ14*Bilans!F14+AK14","v":6.453074074074074},{"v":0.44911088886720657,"d":"44.91%"},2.8981458333333334,null,3.5549282407407405,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU14*Bilans!F14+AV14","v":2.648472222222222},2.648472222222222,172.53604715277774,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":29.270892233467933},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB14*Bilans!F14+BC14","v":6.588814814814814},{"v":0.4398584441646337,"d":"43.99%"},2.8981458333333334,null,3.6906689814814806,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W14<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W14<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W14<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W14<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W14<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM14*Bilans!F14+BN14","v":3.0712962962962966},3.0712962962962966,200.0811328703704,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":25.241180765752183},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F14<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F14<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F14<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F14<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F14*BT14+BU14","v":2.504016666666667},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.381915226744998},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC14*Bilans!F14+CD14","v":6.327037037037037},{"v":0.4580573523385822,"d":"45.81%"},2.8981458333333334,null,3.428891203703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN14*Bilans!F14+CO14","v":2.504016666666667},2.504016666666667,163.12541775833333,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":30.959516377020915}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.976733000845237},{"$nulls":4},{"$f":"F11","v":3.5155467530777105},{"$f":"F15","v":2.976733000845237},{"$f":"F28","v":3.2889593801891484},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R15*Bilans!F15+S15","v":6.505407407407406},{"v":0.489671163875067,"d":"48.97%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.185510416666667},null,3.3198969907407396,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC15*Bilans!F15+AD15","v":2.8106481481481485},2.8106481481481485,202.48541655092595,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":30.501960039532193},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ15*Bilans!F15+AK15","v":6.317537037037036},{"v":0.5042329626231508,"d":"50.42%"},3.185510416666667,null,3.1320266203703695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU15*Bilans!F15+AV15","v":2.452986111111111},2.406703354297694,173.38432472615304,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":35.62145594175945},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB15*Bilans!F15+BC15","v":6.505407407407406},{"v":0.489671163875067,"d":"48.97%"},3.185510416666667,null,3.3198969907407396,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W15<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W15<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W15<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W15<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W15<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM15*Bilans!F15+BN15","v":2.8106481481481485},2.8106481481481485,202.48541655092595,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":30.501960039532193},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F15<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F15<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F15<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F15<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F15*BT15+BU15","v":2.311658333333334},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.6633320637882276},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC15*Bilans!F15+CD15","v":6.118518518518519},{"v":0.5206342690677966,"d":"52.06%"},3.185510416666667,null,2.933008101851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN15*Bilans!F15+CO15","v":2.311658333333334},2.2680421383647804,163.3948587426101,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":37.799243695626416}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.7206440325269434},{"$f":"F19","v":3.7206440325269434},{"$f":"F19","v":3.7206440325269434},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R16*Bilans!F16+S16","v":6.704074074074073},{"v":0.3730629523230762,"d":"37.31%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.501041666666667},null,4.203032407407406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC16*Bilans!F16+AD16","v":3.4314814814814816},3.3019916142557655,183.64026362683444,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":20.043009713977334},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ16*Bilans!F16+AK16","v":6.640370370370371},{"v":0.3766418930224776,"d":"37.66%"},2.501041666666667,null,4.139328703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU16*Bilans!F16+AV16","v":2.918611111111111},2.8084748427672954,156.19332838050315,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":23.56504996668888},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB16*Bilans!F16+BC16","v":6.704074074074073},{"v":0.3730629523230762,"d":"37.31%"},2.501041666666667,null,4.203032407407406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W16<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W16<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W16<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W16<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W16<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM16*Bilans!F16+BN16","v":3.4314814814814816},3.3019916142557655,183.64026362683444,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":20.043009713977334},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F16<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F16<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F16<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F16<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F16*BT16+BU16","v":2.7698333333333336},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.057357997360824},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC16*Bilans!F16+CD16","v":6.615185185185185},{"v":0.37807583561950625,"d":"37.81%"},2.501041666666667,null,4.114143518518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN16*Bilans!F16+CO16","v":2.7698333333333336},2.6653113207547174,148.23128910377363,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":24.830814128407244}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":696.9911099483064},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R17*Bilans!F17+S17","v":6.684814814814814},{"v":0.3840638678043105,"d":"38.41%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.5673958333333333},null,4.117418981481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC17*Bilans!F17+AD17","v":3.3712962962962965},3.244077568134172,185.58556747903563,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":20.98498681680857},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ17*Bilans!F17+AK17","v":6.609074074074074},{"v":0.38846528342066183,"d":"38.85%"},2.5673958333333333,null,4.04167824074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU17*Bilans!F17+AV17","v":2.873472222222222},2.7650393081761004,158.18098622248425,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":24.620599352312823},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB17*Bilans!F17+BC17","v":6.684814814814814},{"v":0.3840638678043105,"d":"38.41%"},2.5673958333333333,null,4.117418981481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W17<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W17<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W17<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W17<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W17<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM17*Bilans!F17+BN17","v":3.3712962962962965},3.244077568134172,185.58556747903563,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":20.98498681680857},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F17<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F17<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F17<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F17<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F17*BT17+BU17","v":2.725416666666667},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.1071843790331464},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC17*Bilans!F17+CD17","v":6.567037037037037},{"v":0.3909519344650612,"d":"39.10%"},2.5673958333333333,null,3.9996412037037032,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN17*Bilans!F17+CO17","v":2.725416666666667},2.6225707547169814,150.03071645047172,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":25.9580889772206}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4238.457194404345},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R18*Bilans!F18+S18","v":6.678444444444444},{"v":0.3877165965128274,"d":"38.77%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.5893437500000003},null,4.0891006944444435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC18*Bilans!F18+AD18","v":3.3513888888888888},3.2249213836477986,186.18841739386792,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":21.304010029009532},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ18*Bilans!F18+AK18","v":6.598722222222222},{"v":0.39240078045412835,"d":"39.24%"},2.5893437500000003,null,4.009378472222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU18*Bilans!F18+AV18","v":2.8585416666666665},2.750672169811321,158.80799471992927,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":24.977079513155015},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB18*Bilans!F18+BC18","v":6.678444444444444},{"v":0.3877165965128274,"d":"38.77%"},2.5893437500000003,null,4.0891006944444435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W18<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W18<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W18<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W18<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W18<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM18*Bilans!F18+BN18","v":3.3513888888888888},3.2249213836477986,186.18841739386792,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":21.304010029009532},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F18<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F18<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F18<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F18<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F18*BT18+BU18","v":2.710725},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.1240247878420924},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC18*Bilans!F18+CD18","v":6.551111111111111},{"v":0.3952526077001357,"d":"39.53%"},2.5893437500000003,null,3.961767361111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN18*Bilans!F18+CO18","v":2.710725},2.608433490566038,150.59595125271227,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":26.339087329035593}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.7206440325269434},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4619.023916597167},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R19*Bilans!F19+S19","v":6.661555555555555},{"v":0.397434387196851,"d":"39.74%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.64753125},null,4.014024305555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC19*Bilans!F19+AD19","v":3.298611111111111},3.174135220125786,187.68899616745284,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":22.168429389473687},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ19*Bilans!F19+AK19","v":6.5712777777777776},{"v":0.4028944353795558,"d":"40.29%"},2.64753125,null,3.9237465277777774,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU19*Bilans!F19+AV19","v":2.8189583333333332},2.8189583333333332,166.68712046875,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":24.961558199689602},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB19*Bilans!F19+BC19","v":6.661555555555555},{"v":0.397434387196851,"d":"39.74%"},2.64753125,null,4.014024305555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W19<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W19<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W19<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W19<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W19<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM19*Bilans!F19+BN19","v":3.298611111111111},3.174135220125786,187.68899616745284,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":22.168429389473687},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F19<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F19<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F19<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F19<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F19*BT19+BU19","v":2.6717750000000002},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.1695678315064906},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC19*Bilans!F19+CD19","v":6.5088888888888885},{"v":0.4067562521338341,"d":"40.68%"},2.64753125,null,3.8613576388888884,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN19*Bilans!F19+CO19","v":2.6717750000000002},2.6717750000000002,157.98405958125002,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":26.336646049910637}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":4856.698630327099},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R20*Bilans!F20+S20","v":6.552518518518518},{"v":0.4613795303473926,"d":"46.14%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.0231979166666667},null,3.5293206018518513,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC20*Bilans!F20+AD20","v":2.9578703703703706},2.9578703703703706,201.56925266203703,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":27.416560682422908},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ20*Bilans!F20+AK20","v":6.394092592592592},{"v":0.4728110944419183,"d":"47.28%"},3.0231979166666667,null,3.3708946759259257,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU20*Bilans!F20+AV20","v":2.5634027777777777},2.5634027777777777,174.68756824652777,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":31.63554054127272},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB20*Bilans!F20+BC20","v":6.552518518518518},{"v":0.4613795303473926,"d":"46.14%"},3.0231979166666667,null,3.5293206018518513,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W20<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W20<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W20<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W20<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W20<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM20*Bilans!F20+BN20","v":2.9578703703703706},2.9578703703703706,201.56925266203703,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":27.416560682422908},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F20<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F20<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F20<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F20<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F20*BT20+BU20","v":2.4203083333333337},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.4988815170339542},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC20*Bilans!F20+CD20","v":6.236296296296296},{"v":0.484774579819456,"d":"48.48%"},3.0231979166666667,null,3.2130983796296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN20*Bilans!F20+CO20","v":2.4203083333333337},2.4203083333333337,164.93614691458336,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":33.50590971535995}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.6075},{"$f":"R21*Bilans!F21+S21","v":6.364375},{"v":0.5322007267013651,"d":"53.22%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.387125},null,2.9772499999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC21*Bilans!F21+AD21","v":2.6683125},2.6179669811320756,201.27191947641515,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":34.94634984297552},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ21*Bilans!F21+AK21","v":5.92275},{"v":0.5718838377442911,"d":"57.19%"},3.387125,null,2.5356249999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.48375},{"$f":"AU21*Bilans!F21+AV21","v":2.2064375},2.164806603773585,166.43249650471702,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":42.261692033146026},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB21*Bilans!F21+BC21","v":6.1495},{"v":0.550796812749004,"d":"55.08%"},3.387125,null,2.7623749999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W21<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W21<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W21<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W21<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W21<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM21*Bilans!F21+BN21","v":1.8087500000000003},1.7746226415094344,136.43476330188685,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":51.55371506033703},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F21<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F21<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F21<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F21<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.48375},{"$f":"Bilans!F21*BT21+BU21","v":2.2064375},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.838029444760278},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC21*Bilans!F21+CD21","v":3.7763750000000003},{"v":0.8969249611068816,"d":"89.69%"},3.387125,null,0.3892500000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN21*Bilans!F21+CO21","v":1.725375},1.269615566037736,97.6093143325472,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":72.05991518008906}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R22*Bilans!F22+S22","v":6.7391851851851845},{"v":0.35316924097868746,"d":"35.32%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.3800729166666668},null,4.359112268518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC22*Bilans!F22+AD22","v":3.5412037037037036},3.4075733752620545,179.6191558634696,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":18.40810911230226},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ22*Bilans!F22+AK22","v":6.697425925925926},{"v":0.3553712938359403,"d":"35.54%"},2.3800729166666668,null,4.317353009259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU22*Bilans!F22+AV22","v":3.0009027777777777},2.8876611635220124,152.21367333628143,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":21.722417883507273},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB22*Bilans!F22+BC22","v":6.7391851851851845},{"v":0.35316924097868746,"d":"35.32%"},2.3800729166666668,null,4.359112268518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W22<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W22<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W22<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W22<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W22<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM22*Bilans!F22+BN22","v":3.5412037037037036},3.4075733752620545,179.6191558634696,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":18.40810911230226},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F22<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F22<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F22<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F22<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F22*BT22+BU22","v":2.8508083333333336},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.970516114326611},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC22*Bilans!F22+CD22","v":6.702962962962963},{"v":0.35507773649021995,"d":"35.51%"},2.3800729166666668,null,4.322890046296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN22*Bilans!F22+CO22","v":2.8508083333333336},2.7432306603773586,144.60048876214623,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":22.866098504225402}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R23*Bilans!F23+S23","v":6.629259259259259},{"v":0.4161554067266328,"d":"41.62%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.7588020833333333},null,3.8704571759259254,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC23*Bilans!F23+AD23","v":3.1976851851851853},3.1976851851851853,197.62094155092592,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":22.99897683509483},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ23*Bilans!F23+AK23","v":6.518796296296296},{"v":0.4232072852009148,"d":"42.32%"},2.7588020833333333,null,3.7599942129629627,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU23*Bilans!F23+AV23","v":2.7432638888888885},2.7432638888888885,169.53713741319442,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":26.80875427182746},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB23*Bilans!F23+BC23","v":6.629259259259259},{"v":0.4161554067266328,"d":"41.62%"},2.7588020833333333,null,3.8704571759259254,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W23<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W23<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W23<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W23<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W23<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM23*Bilans!F23+BN23","v":3.1976851851851853},3.1976851851851853,197.62094155092592,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":22.99897683509483},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F23<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F23<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F23<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F23<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F23*BT23+BU23","v":2.597291666666667},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.260462504733426},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC23*Bilans!F23+CD23","v":6.428148148148148},{"v":0.42917524919336253,"d":"42.92%"},2.7588020833333333,null,3.669346064814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN23*Bilans!F23+CO23","v":2.597291666666667},2.597291666666667,160.51587161458335,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":28.315451993262204}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.6075},{"$f":"R24*Bilans!F24+S24","v":6.44359375},{"v":0.5163898251654987,"d":"51.64%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.32740625},null,3.1161874999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC24*Bilans!F24+AD24","v":2.692078125},2.641284198113208,199.27894985819574,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":33.9921098093632},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ24*Bilans!F24+AK24","v":6.0031875},{"v":0.5542732506689155,"d":"55.43%"},3.32740625,null,2.67578125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.48375},{"$f":"AU24*Bilans!F24+AV24","v":2.2241093750000003},2.182145047169812,164.63793398260614,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":41.14429635025686},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB24*Bilans!F24+BC24","v":6.232375},{"v":0.5338905714113801,"d":"53.39%"},3.32740625,null,2.90496875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W24<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W24<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W24<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W24<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W24<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM24*Bilans!F24+BN24","v":1.8629166666666672},1.827767295597485,137.9009299764151,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":49.12158277274053},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F24<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F24<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F24<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F24<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.48375},{"$f":"Bilans!F24*BT24+BU24","v":2.2241093750000003},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.807534012585714},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC24*Bilans!F24+CD24","v":3.8165937500000005},{"v":0.8718261538839442,"d":"87.18%"},3.32740625,null,0.48918750000000033,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN24*Bilans!F24+CO24","v":1.73634375},1.2776869103773587,96.39860259242334,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":70.26981474943894}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R25*Bilans!F25+S25","v":6.531481481481481},{"v":0.4739624681032039,"d":"47.40%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.0956770833333334},null,3.4358043981481474,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC25*Bilans!F25+AD25","v":2.89212962962963},2.89212962962963,202.1200943287037,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":28.755501360653103},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ25*Bilans!F25+AK25","v":6.359907407407407},{"v":0.48674876614206475,"d":"48.67%"},3.0956770833333334,null,3.2642303240740738,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU25*Bilans!F25+AV25","v":2.514097222222222},2.514097222222222,175.70082699652772,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":33.07932436538408},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB25*Bilans!F25+BC25","v":6.531481481481481},{"v":0.4739624681032039,"d":"47.40%"},3.0956770833333334,null,3.4358043981481474,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W25<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W25<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W25<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W25<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W25<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM25*Bilans!F25+BN25","v":2.89212962962963},2.89212962962963,202.1200943287037,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":28.755501360653103},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F25<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F25<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F25<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F25<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F25*BT25+BU25","v":2.3717916666666667},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.5704535992930477},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC25*Bilans!F25+CD25","v":6.183703703703704},{"v":0.5006185987661715,"d":"50.06%"},3.0956770833333334,null,3.0880266203703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN25*Bilans!F25+CO25","v":2.3717916666666667},2.327040880503145,162.6281607350629,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":35.738365491034436}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9486.04140042078},null,{"$f":"F26/F28","v":2884.207527024927},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.6075},{"$f":"R26*Bilans!F26+S26","v":6.407708333333334},{"v":0.5235035926780895,"d":"52.35%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.3544583333333335},null,3.0532500000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC26*Bilans!F26+AD26","v":2.6813125},2.630721698113208,200.1900290613208,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":34.42227661897786},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ26*Bilans!F26+AK26","v":5.96675},{"v":0.5621918688286477,"d":"56.22%"},3.3544583333333335,null,2.6122916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.48375},{"$f":"AU26*Bilans!F26+AV26","v":2.2161041666666668},2.174290880503145,165.45701313364785,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":41.648259123013425},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB26*Bilans!F26+BC26","v":6.194833333333333},{"v":0.5414929107589659,"d":"54.15%"},3.3544583333333335,null,2.840375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W26<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W26<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W26<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W26<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W26<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM26*Bilans!F26+BN26","v":1.83837962962963},1.8036932215234107,137.255643078267,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":50.205560967577576},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F26<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F26<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F26<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F26<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.48375},{"$f":"Bilans!F26*BT26+BU26","v":2.2161041666666668},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.8212879251794747},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC26*Bilans!F26+CD26","v":3.7983750000000005},{"v":0.8831298471934269,"d":"88.31%"},3.3544583333333335,null,0.44391666666666696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN26*Bilans!F26+CO26","v":1.731375},1.2740306603773586,96.94991116273587,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":71.07790480739149}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":22.510519579221143},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R27*Bilans!F27+S27","v":6.54274074074074},{"v":0.4672178736399969,"d":"46.72%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.056885416666667},null,3.4858553240740733,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC27*Bilans!F27+AD27","v":2.9273148148148147},2.9273148148148147,201.85372488425926,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":28.03140512414993},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ27*Bilans!F27+AK27","v":6.378203703703703},{"v":0.4792705844267079,"d":"47.93%"},3.056885416666667,null,3.3213182870370366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU27*Bilans!F27+AV27","v":2.540486111111111},2.540486111111111,175.17985491319445,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":32.29962452505262},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB27*Bilans!F27+BC27","v":6.54274074074074},{"v":0.4672178736399969,"d":"46.72%"},3.056885416666667,null,3.4858553240740733,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W27<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W27<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W27<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W27<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W27<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM27*Bilans!F27+BN27","v":2.9273148148148147},2.9273148148148147,201.85372488425926,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":28.03140512414993},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F27<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F27<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F27<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F27<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F27*BT27+BU27","v":2.3977583333333334},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.531787159405106},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC27*Bilans!F27+CD27","v":6.2118518518518515},{"v":0.49210533180300503,"d":"49.21%"},3.056885416666667,null,3.1549664351851847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN27*Bilans!F27+CO27","v":2.3977583333333334},2.3977583333333334,165.33802531458335,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":34.22227601474989}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.2889593801891484},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R28*Bilans!F28+S28","v":6.677259259259259},{"v":0.38839694291292726,"d":"38.84%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.5934270833333333},null,4.0838321759259255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC28*Bilans!F28+AD28","v":3.347685185185185},3.2213574423480082,186.2983489452306,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":21.36378180058083},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ28*Bilans!F28+AK28","v":6.596796296296296},{"v":0.39313432867244763,"d":"39.31%"},2.5934270833333333,null,4.003369212962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU28*Bilans!F28+AV28","v":2.8557638888888888},2.747999213836478,158.92297753439465,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":25.04381265958223},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB28*Bilans!F28+BC28","v":6.677259259259259},{"v":0.38839694291292726,"d":"38.84%"},2.5934270833333333,null,4.0838321759259255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W28<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W28<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W28<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W28<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W28<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM28*Bilans!F28+BN28","v":3.347685185185185},3.2213574423480082,186.2983489452306,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":21.36378180058083},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F28<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F28<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F28<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F28<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F28*BT28+BU28","v":2.707991666666667},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.127178047577665},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC28*Bilans!F28+CD28","v":6.548148148148148},{"v":0.3960550410067873,"d":"39.61%"},2.5934270833333333,null,3.954721064814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN28*Bilans!F28+CO28","v":2.707991666666667},2.6058033018867928,150.69946800554249,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":26.410426853849252}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R29*Bilans!F29+S29","v":7.884041666666667},{"v":0.20943546298694093,"d":"20.94%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.6511979166666668},null,6.23284375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC29*Bilans!F29+AD29","v":4.604166666666667},4.430424528301887,156.03401385613208,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":9.459660633484162},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ29*Bilans!F29+AK29","v":8.217625},{"v":0.20093371462760432,"d":"20.09%"},1.6511979166666668,null,6.566427083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.6715416666666667},3.532992924528302,124.42759456073114,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":11.862552061463735},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB29*Bilans!F29+BC29","v":7.884041666666667},{"v":0.20943546298694093,"d":"20.94%"},1.6511979166666668,null,6.23284375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W29<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W29<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W29<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W29<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W29<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM29*Bilans!F29+BN29","v":4.024537037037037},3.872667714884696,136.3905160835954,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":10.82207810882319},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F29<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F29<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F29<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F29<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F29*BT29+BU29","v":3.443591666666667},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.4591684824294173},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC29*Bilans!F29+CD29","v":8.231458333333334},{"v":0.20059603654678443,"d":"20.06%"},1.6511979166666668,null,6.580260416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN29*Bilans!F29+CO29","v":3.443591666666667},3.313644811320755,116.70242819870285,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":12.647798688868935}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":9508.229585317597},null,{"$f":"F30/F32","v":3227.432541907754},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R30*Bilans!F30+S30","v":7.270975},{"v":0.26977554592059527,"d":"26.98%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.9615312500000002},null,5.30944375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC30*Bilans!F30+AD30","v":4.0975},3.9428773584905663,168.22976253537735,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":12.87725381330079},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ30*Bilans!F30+AK30","v":7.412025},{"v":0.26464174770052723,"d":"26.46%"},1.9615312500000002,null,5.45049375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.3624750000000003},3.2355891509433965,138.05207340601413,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":15.692175406508595},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB30*Bilans!F30+BC30","v":7.270975},{"v":0.26977554592059527,"d":"26.98%"},1.9615312500000002,null,5.30944375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W30<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W30<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W30<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W30<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W30<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM30*Bilans!F30+BN30","v":3.743055555555556},3.6018081761006293,153.6774489976415,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":14.096650909090906},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F30<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F30<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F30<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F30<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F30*BT30+BU30","v":3.1770850000000004},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.665453424451425},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC30*Bilans!F30+CD30","v":7.446125},{"v":0.2634298040927328,"d":"26.34%"},1.9615312500000002,null,5.48459375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN30*Bilans!F30+CO30","v":3.1770850000000004},3.0571950000000006,130.44057476625,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":16.60784886145633}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":22.510519579221143},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R31*Bilans!F31+S31","v":7.013850000000001},{"v":0.29822244558979727,"d":"29.82%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.0916875},null,4.922162500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC31*Bilans!F31+AD31","v":3.8850000000000007},3.738396226415095,171.18303240566038,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":14.57595495495495},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ31*Bilans!F31+AK31","v":7.07415},{"v":0.2956803997653428,"d":"29.57%"},2.0916875,null,4.9824625000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.2328500000000004},3.110855660377359,142.44763611650944,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":17.516304499126154},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB31*Bilans!F31+BC31","v":7.013850000000001},{"v":0.29822244558979727,"d":"29.82%"},2.0916875,null,4.922162500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W31<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W31<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W31<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W31<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W31<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM31*Bilans!F31+BN31","v":3.6250000000000004},3.4882075471698117,159.72676768867925,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":15.621402758620686},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F31<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F31<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F31<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F31<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F31*BT31+BU31","v":3.06531},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.7626478538951216},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC31*Bilans!F31+CD31","v":7.116750000000001},{"v":0.2939104928513717,"d":"29.39%"},2.0916875,null,5.025062500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN31*Bilans!F31+CO31","v":3.06531},2.949637924528302,135.06539538311318,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":18.473689447396836}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R37*Bilans!F37+S37","v":6.704814814814815},{"v":0.3726411023034856,"d":"37.26%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.4984895833333334},null,4.206325231481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC37*Bilans!F37+AD37","v":3.4337962962962965},3.3042190775681344,183.56176058045074,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":20.007439261156797},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ37*Bilans!F37+AK37","v":6.641574074074074},{"v":0.3761893724992681,"d":"37.62%"},2.4984895833333334,null,4.1430844907407405,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU37*Bilans!F37+AV37","v":2.920347222222222},2.810145440251572,156.11411725137575,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":23.525103559793592},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB37*Bilans!F37+BC37","v":6.704814814814815},{"v":0.3726411023034856,"d":"37.26%"},2.4984895833333334,null,4.206325231481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W37<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W37<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W37<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W37<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W37<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM37*Bilans!F37+BN37","v":3.4337962962962965},3.3042190775681344,183.56176058045074,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":20.007439261156797},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F37<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F37<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F37<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F37<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F37*BT37+BU37","v":2.771541666666667},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.0554734914767376},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC37*Bilans!F37+CD37","v":6.617037037037037},{"v":0.37758434316578976,"d":"37.76%"},2.4984895833333334,null,4.1185474537037035,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN37*Bilans!F37+CO37","v":2.771541666666667},2.6669551886792453,148.15936181308962,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":24.788178961769166}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R44*Bilans!F44+S44","v":6.676814814814814},{"v":0.3886521350832622,"d":"38.87%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.5949583333333335},null,4.081856481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC44*Bilans!F44+AD44","v":3.3462962962962965},3.2200209643605873,186.3393931865828,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":21.38623032650802},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ44*Bilans!F44+AK44","v":6.596074074074074},{"v":0.3934095196918482,"d":"39.34%"},2.5949583333333335,null,4.00111574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU44*Bilans!F44+AV44","v":2.854722222222222},2.746996855345912,158.96596102201258,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":25.068871071324313},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB44*Bilans!F44+BC44","v":6.676814814814814},{"v":0.3886521350832622,"d":"38.87%"},2.5949583333333335,null,4.081856481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W44<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W44<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W44<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W44<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W44<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM44*Bilans!F44+BN44","v":3.3462962962962965},3.2200209643605873,186.3393931865828,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":21.38623032650802},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F44<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F44<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F44<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F44<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F44*BT44+BU44","v":2.7069666666666667},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.1283621617148056},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC44*Bilans!F44+CD44","v":6.547037037037037},{"v":0.39635614074786446,"d":"39.64%"},2.5949583333333335,null,3.9520787037037035,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN44*Bilans!F44+CO44","v":2.7069666666666667},2.6048169811320756,150.7381538811321,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":26.43721631838835}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R61*Bilans!F61+S61","v":6.639333333333333},{"v":0.4102962772366704,"d":"41.03%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.72409375},null,3.915239583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC61*Bilans!F61+AD61","v":3.229166666666667},3.229166666666667,196.87664062500002,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":22.467783483870964},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ61*Bilans!F61+AK61","v":6.535166666666666},{"v":0.4168361556706027,"d":"41.68%"},2.72409375,null,3.811072916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU61*Bilans!F61+AV61","v":2.7668749999999998},2.7668749999999998,168.69152671874997,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":26.221718545290265},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB61*Bilans!F61+BC61","v":6.639333333333333},{"v":0.4102962772366704,"d":"41.03%"},2.72409375,null,3.915239583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W61<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W61<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W61<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W61<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W61<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM61*Bilans!F61+BN61","v":3.229166666666667},3.229166666666667,196.87664062500002,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":22.467783483870964},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F61<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F61<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F61<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F61<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F61*BT61+BU61","v":2.620525},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.231555544413144},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC61*Bilans!F61+CD61","v":6.453333333333333},{"v":0.422121965392562,"d":"42.21%"},2.72409375,null,3.729239583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN61*Bilans!F61+CO61","v":2.620525},2.620525,159.76882333125002,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":27.68613827381917}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R71*Bilans!F71+S71","v":7.166108333333334},{"v":0.28113091368746174,"d":"28.11%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.0146145833333335},null,5.15149375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC71*Bilans!F71+AD71","v":4.010833333333334},3.8594811320754725,169.5884955542453,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":13.548321836692285},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ71*Bilans!F71+AK71","v":7.274225},{"v":0.27695247030897907,"d":"27.70%"},2.0146145833333335,null,5.259610416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.3096083333333337},3.184717452830189,139.9388734154481,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":16.418879625736174},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB71*Bilans!F71+BC71","v":7.166108333333334},{"v":0.28113091368746174,"d":"28.11%"},2.0146145833333335,null,5.15149375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W71<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W71<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W71<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W71<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W71<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM71*Bilans!F71+BN71","v":3.6949074074074075},3.5554769392033543,156.23032331629977,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":14.706744944242573},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F71<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F71<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F71<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F71<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F71*BT71+BU71","v":3.1314983333333335},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.7042556602637786},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC71*Bilans!F71+CD71","v":7.311791666666667},{"v":0.2755295384738123,"d":"27.55%"},2.0146145833333335,null,5.297177083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN71*Bilans!F71+CO71","v":3.1314983333333335},3.0133285849056604,132.40791801719337,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":17.352735032590893}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R77*Bilans!F77+S77","v":6.8747},{"v":0.3145046329294369,"d":"31.45%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.162125},null,4.712574999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC77*Bilans!F77+AD77","v":3.7700000000000005},3.627735849056604,172.2485258490566,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":15.575111405835539},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ77*Bilans!F77+AK77","v":6.8913},{"v":0.31374704337352893,"d":"31.37%"},2.162125,null,4.729175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU77*Bilans!F77+AV77","v":3.1627},3.043352830188679,144.50143573018866,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":18.565836152654377},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB77*Bilans!F77+BC77","v":6.8747},{"v":0.3145046329294369,"d":"31.45%"},2.162125,null,4.712574999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W77<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W77<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W77<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W77<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W77<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM77*Bilans!F77+BN77","v":3.5611111111111113},3.426729559748428,162.7045462264151,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":16.488721684867393},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F77<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F77<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F77<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F77<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F77*BT77+BU77","v":3.00482},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.818262688954165},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC77*Bilans!F77+CD77","v":6.9385},{"v":0.311612740505873,"d":"31.16%"},2.162125,null,4.776375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN77*Bilans!F77+CO77","v":3.00482},2.891430566037736,137.28801470603773,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":19.54132693472487}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R94*Bilans!F94+S94","v":6.731333333333333},{"v":0.35760002971179566,"d":"35.76%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.407125},null,4.324208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC94*Bilans!F94+AD94","v":3.5166666666666666},3.3839622641509433,180.57161037735847,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":18.764863507109006},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ94*Bilans!F94+AK94","v":6.684666666666667},{"v":0.36009648947840833,"d":"36.01%"},2.407125,null,4.277541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU94*Bilans!F94+AV94","v":2.9825},2.869952830188679,153.1435529716981,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":22.125656328583403},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB94*Bilans!F94+BC94","v":6.731333333333333},{"v":0.35760002971179566,"d":"35.76%"},2.407125,null,4.324208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W94<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W94<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W94<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W94<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W94<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM94*Bilans!F94+BN94","v":3.5166666666666666},3.3839622641509433,180.57161037735847,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":18.764863507109006},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F94<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F94<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F94<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F94<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F94*BT94+BU94","v":2.8327000000000004},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.9895054516974104},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC94*Bilans!F94+CD94","v":6.683333333333334},{"v":0.3601683291770574,"d":"36.02%"},2.407125,null,4.276208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN94*Bilans!F94+CO94","v":2.8327000000000004},2.725805660377359,145.45171584339624,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":23.29571433614572}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R104*Bilans!F104+S104","v":10.34515},{"v":0.11086414890069261,"d":"11.09%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.1469062500000002},null,9.19824375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AC104*Bilans!F104+AD104","v":5.2226},5.025520754716981,116.16868138584904,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.473610366484127},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ104*Bilans!F104+AK104","v":10.34515},{"v":0.11086414890069261,"d":"11.09%"},1.1469062500000002,null,9.19824375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AU104*Bilans!F104+AV104","v":5.2226},5.025520754716981,116.16868138584904,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.473610366484127},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB104*Bilans!F104+BC104","v":10.34515},{"v":0.11086414890069261,"d":"11.09%"},1.1469062500000002,null,9.19824375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W104<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W104<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W104<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W104<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W104<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"BM104*Bilans!F104+BN104","v":4.191944444444444},4.03375786163522,93.24333829009433,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.819383672387516},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F104<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F104<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F104<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F104<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F104*BT104+BU104","v":3.8757274999999995},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.1849761349380876},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.1549999999999999},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":8.420000000000002},{"$f":"CC104*Bilans!F104+CD104","v":10.0688125},{"v":0.11390680380630787,"d":"11.39%"},1.1469062500000002,null,8.92190625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN104*Bilans!F104+CO104","v":4.1398874999999995},3.983665330188679,92.08541185630895,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":6.905133895546679}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F116<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F116<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F116<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F116<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F116<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F116<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F116<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F116<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F116<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F116<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F116<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F116<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F116<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F116<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F116<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F116*BT116+BU116","v":3.8233791666666663},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.214892042843407},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F119<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F119<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F119<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F119<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F119<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F119<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F119<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F119<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F119<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F119<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F119<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F119<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F119<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F119<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F119<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F119*BT119+BU119","v":4.235221666666666},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":1.9995109487830642},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F136<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F136<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F136<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F136<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F136<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F136<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F136<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F136<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F136<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F136<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F136<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F136<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F136<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F136<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F136<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F136*BT136+BU136","v":4.462776666666667},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.8975567736282095},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F142<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F142<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F142<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F142<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F142<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F142<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F142<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F142<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F142<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F142<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F142<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F142<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F142<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F142<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F142<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F142*BT142+BU142","v":4.257656666666666},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":1.9889748648176402},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F152<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F152<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F152<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F152<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F152<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F152<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F152<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F152<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F152<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F152<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F152<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F152<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F152<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F152<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F152<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F152*BT152+BU152","v":4.6353124999999995},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.8269258206481778},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F169<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F169<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F169<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F169<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F169<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F169<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F169<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F169<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F169<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F169<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F169<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F169<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F169<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F169<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F169<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F169*BT169+BU169","v":4.8468425},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.7471935787109352},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F175<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F175<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F175<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F175<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F175<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F175<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F175<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F175<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F175<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F175<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F175<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F175<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F175<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F175<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F175<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F175*BT175+BU175","v":4.439273333333333},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.9076032172735304},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F185<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F185<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F185<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F185<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F185<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F185<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F185<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F185<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F185<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F185<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F185<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F185<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F185<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F185<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F185<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F185*BT185+BU185","v":5.062111666666667},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.672893181868421},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F201<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F201<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F201<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F201<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F201<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F201<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F201<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F201<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F201<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F201<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F201<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F201<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F201<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F201<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F201<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F201*BT201+BU201","v":4.922694166666666},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7202718280501053},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F211<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F211<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F211<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F211<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F211<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F211<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F211<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.18520000000000003},{"$f":"IF(Bilans!F211<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F211<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F211<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F211<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F211<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F211<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F211<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F211<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":1.371999999999999},{"$f":"Bilans!F211*BT211+BU211","v":5.400871666666666},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.5679639539092776},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F217<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F217<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F217<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F217<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F217<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F217<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F217<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F217<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F217<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F217<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F217<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F217<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F217<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F217<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F217<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F217*BT217+BU217","v":4.642790833333333},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8239831164100309},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F234<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F234<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F234<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F234<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F234<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F234<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F234<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.18520000000000003},{"$f":"IF(Bilans!F234<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F234<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F234<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F234<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F234<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F234<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F234<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F234<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":1.371999999999999},{"$f":"Bilans!F234*BT234+BU234","v":5.899368333333333},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.4354709885080785},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F244<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F244<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F244<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F244<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F244<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F244<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F244<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F244<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F244<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F244<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F244<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F244<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F244<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F244<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F244<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F244*BT244+BU244","v":4.298253333333333},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.9701891527310138},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R250*Bilans!F250+S250","v":10.637533333333334},{"v":0.09193469037308147,"d":"9.19%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A08'!$C$39+'151.A08'!$C$40)","v":0.9779583333333333},null,9.659575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AC250*Bilans!F250+AD250","v":5.5094666666666665},5.3015622641509434,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ250*Bilans!F250+AK250","v":10.637533333333334},{"v":0.09193469037308147,"d":"9.19%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":9.659575},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AU250*Bilans!F250+AV250","v":5.5094666666666665},5.3015622641509434,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB250*Bilans!F250+BC250","v":10.637533333333334},{"v":0.09193469037308147,"d":"9.19%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":9.659575},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W250<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W250<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W250<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W250<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W250<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"BM250*Bilans!F250+BN250","v":4.345185185185185},4.181215932914046,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F250<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F250<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F250<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F250<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F250*BT250+BU250","v":4.052536666666667},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.089647248025703},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.1549999999999999},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":8.420000000000002},{"$f":"CC250*Bilans!F250+CD250","v":10.282583333333333},{"v":0.09510823317746027,"d":"9.51%"},0.9779583333333333,null,{"$f":"CE250-CG250","v":9.304625},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN250*Bilans!F250+CO250","v":4.33435},4.170789622641509,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A08'!$C$39+'151.A08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W260<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W260<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W260<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W260<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W260<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.103240740740741},2.023873165618449,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F260<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F260<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F260<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F260<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F260*BT260+BU260","v":4.938719166666667},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.714689944344191},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R277*Bilans!F277+S277","v":11.163116666666667},{"v":0.06040073187446159,"d":"6.04%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A08'!$C$39+'151.A08'!$C$40)","v":0.6742604166666668},null,10.488856250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AC277*Bilans!F277+AD277","v":6.025133333333333},5.797769811320754,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ277*Bilans!F277+AK277","v":11.163116666666667},{"v":0.06040073187446159,"d":"6.04%"},0.6742604166666668,null,10.488856250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AU277*Bilans!F277+AV277","v":6.025133333333333},5.797769811320754,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB277*Bilans!F277+BC277","v":11.163116666666667},{"v":0.06040073187446159,"d":"6.04%"},0.6742604166666668,null,10.488856250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W277<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W277<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W277<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W277<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W277<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"BM277*Bilans!F277+BN277","v":4.620648148148147},4.446284067085953,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F277<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F277<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F277<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F277<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F277*BT277+BU277","v":4.370365833333333},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.9376803718429958},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.1549999999999999},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":8.420000000000002},{"$f":"CC277*Bilans!F277+CD277","v":10.666854166666667},{"v":0.06321080293510467,"d":"6.32%"},0.6742604166666668,null,9.992593750000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN277*Bilans!F277+CO277","v":4.6839125},4.50716108490566,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R286*Bilans!F286+S286","v":10.702900000000001},{"v":0.08784418241784935,"d":"8.78%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A08'!$C$39+'151.A08'!$C$40)","v":0.9401875},null,9.762712500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AC286*Bilans!F286+AD286","v":5.573600000000001},5.363275471698114,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ286*Bilans!F286+AK286","v":10.702900000000001},{"v":0.08784418241784935,"d":"8.78%"},0.9401875,null,9.762712500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AU286*Bilans!F286+AV286","v":5.573600000000001},5.363275471698114,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB286*Bilans!F286+BC286","v":10.702900000000001},{"v":0.08784418241784935,"d":"8.78%"},0.9401875,null,9.762712500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W286<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W286<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W286<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W286<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W286<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"BM286*Bilans!F286+BN286","v":4.379444444444444},4.214182389937107,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F286<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F286<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F286<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F286<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F286*BT286+BU286","v":4.092065},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.0694617737067365},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.1549999999999999},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":8.420000000000002},{"$f":"CC286*Bilans!F286+CD286","v":10.330375},{"v":0.09101194293527581,"d":"9.10%"},0.9401875,null,9.3901875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN286*Bilans!F286+CO286","v":4.377825},4.212624056603773,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"R292*Bilans!F292+S292","v":9.45491666666667},{"v":0.1428423483372848,"d":"14.28%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.3505624999999999},null,8.104354166666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1299999999999999},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.790000000000001},{"$f":"AC292*Bilans!F292+AD292","v":4.95675},4.76970283018868,133.56837320518866,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.986633378725976},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":4.636666666666663},{"$f":"AJ292*Bilans!F292+AK292","v":9.423333333333336},{"v":0.1433211001061195,"d":"14.33%"},1.3505624999999999,null,8.072770833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU292*Bilans!F292+AV292","v":3.9406666666666665},3.791962264150943,106.18821526415091,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":8.78810565048215},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"BB292*Bilans!F292+BC292","v":9.45491666666667},{"v":0.1428423483372848,"d":"14.28%"},1.3505624999999999,null,8.104354166666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W292<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W292<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W292<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W292<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W292<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.790000000000001},{"$f":"BM292*Bilans!F292+BN292","v":4.787222222222224},4.606572327044026,129.00014816037736,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.234047928513399},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F292<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F292<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F292<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F292<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F292*BT292+BU292","v":3.6914999999999996},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.2940192585732784},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.636666666666663},{"$f":"CC292*Bilans!F292+CD292","v":9.423333333333336},{"v":0.1433211001061195,"d":"14.33%"},1.3505624999999999,null,8.072770833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN292*Bilans!F292+CO292","v":3.9406666666666665},3.791962264150943,106.18821526415091,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":8.78810565048215}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"R309*Bilans!F309+S309","v":8.3315},{"v":0.18452559563103885,"d":"18.45%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.5373750000000002},null,6.794125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1299999999999999},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.790000000000001},{"$f":"AC309*Bilans!F309+AD309","v":4.7585},4.57893396226415,148.75582763207547,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.442910581065464},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":4.636666666666663},{"$f":"AJ309*Bilans!F309+AK309","v":8.61},{"v":0.17855691056910572,"d":"17.86%"},1.5373750000000002,null,7.0726249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU309*Bilans!F309+AV309","v":3.7779999999999996},3.6354339622641505,118.10434313207547,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":10.634089465325571},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"BB309*Bilans!F309+BC309","v":8.3315},{"v":0.18452559563103885,"d":"18.45%"},1.5373750000000002,null,6.794125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W309<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W309<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W309<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W309<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W309<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.790000000000001},{"$f":"BM309*Bilans!F309+BN309","v":4.617777777777778},4.443522012578617,144.35669962264154,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":8.700199951876805},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F309<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F309<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F309<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F309<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F309*BT309+BU309","v":3.5389999999999997},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.392871458893263},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.636666666666663},{"$f":"CC309*Bilans!F309+CD309","v":8.61},{"v":0.17855691056910572,"d":"17.86%"},1.5373750000000002,null,7.0726249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN309*Bilans!F309+CO309","v":3.7779999999999996},3.6354339622641505,118.10434313207547,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":10.634089465325571}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"R315*Bilans!F315+S315","v":10.173166666666667},{"v":0.12101689084028248,"d":"12.10%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.2311250000000005},null,8.942041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1299999999999999},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.790000000000001},{"$f":"AC315*Bilans!F315+AD315","v":5.083499999999999},4.891669811320754,122.96190404716982,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.115095898495134},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":4.636666666666663},{"$f":"AJ315*Bilans!F315+AK315","v":9.943333333333332},{"v":0.12381411330874965,"d":"12.38%"},1.2311250000000005,null,8.712208333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU315*Bilans!F315+AV315","v":4.044666666666666},3.892037735849056,97.83415256603776,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.685698862699855},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"BB315*Bilans!F315+BC315","v":10.173166666666667},{"v":0.12101689084028248,"d":"12.10%"},1.2311250000000005,null,8.942041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W315<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W315<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W315<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W315<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W315<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.790000000000001},{"$f":"BM315*Bilans!F315+BN315","v":4.895555555555556},4.710817610062894,118.415822264151,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.349859509759419},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F315<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F315<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F315<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F315<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F315*BT315+BU315","v":3.7889999999999993},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.2349886759100706},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.636666666666663},{"$f":"CC315*Bilans!F315+CD315","v":9.943333333333332},{"v":0.12381411330874965,"d":"12.38%"},1.2311250000000005,null,8.712208333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN315*Bilans!F315+CO315","v":4.044666666666666},3.892037735849056,97.83415256603776,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":7.685698862699855}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R325*Bilans!F325+S325","v":7.478691666666666},{"v":0.24822328548999772,"d":"24.82%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.856385416666667},null,5.622306249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC325*Bilans!F325+AD325","v":4.269166666666667},4.108066037735849,164.91112196933966,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.628456568416945},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ325*Bilans!F325+AK325","v":7.684975},{"v":0.24156037159088573,"d":"24.16%"},1.856385416666667,null,5.828589583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.467191666666667},3.3363542452830193,133.9321025569576,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":14.318164076113474},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB325*Bilans!F325+BC325","v":7.478691666666666},{"v":0.24822328548999772,"d":"24.82%"},1.856385416666667,null,5.622306249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W325<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W325<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W325<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W325<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W325<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM325*Bilans!F325+BN325","v":3.838425925925926},3.693579664570231,148.27229186975896,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.933379495838862},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F325<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F325<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F325<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F325<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F325*BT325+BU325","v":3.267381666666667},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.591791519006275},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC325*Bilans!F325+CD325","v":7.712208333333334},{"v":0.24070737413084234,"d":"24.07%"},1.856385416666667,null,5.855822916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN325*Bilans!F325+CO325","v":3.267381666666667},3.144084245283019,126.21375987945758,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":15.193761926598722}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R342*Bilans!F342+S342","v":6.767481481481481},{"v":0.33728697146484826,"d":"33.73%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.2825833333333336},null,4.484898148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC342*Bilans!F342+AD342","v":3.6296296296296298},3.4926624737945495,175.93239412997906,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":17.16246},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ342*Bilans!F342+AK342","v":6.743407407407408},{"v":0.33849109143635486,"d":"33.85%"},2.2825833333333336,null,4.460824074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU342*Bilans!F342+AV342","v":3.067222222222222},2.9514779874213835,148.67184918238993,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":20.309377286723418},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB342*Bilans!F342+BC342","v":6.767481481481481},{"v":0.33728697146484826,"d":"33.73%"},2.2825833333333336,null,4.484898148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W342<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W342<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W342<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W342<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W342<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM342*Bilans!F342+BN342","v":3.6296296296296298},3.4926624737945495,175.93239412997906,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":17.16246},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F342<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F342<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F342<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F342<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F342*BT342+BU342","v":2.916066666666667},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.9040392628277547},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC342*Bilans!F342+CD342","v":6.773703703703704},{"v":0.33697714473180607,"d":"33.70%"},2.2825833333333336,null,4.4911203703703695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN342*Bilans!F342+CO342","v":2.916066666666667},2.80602641509434,141.3451625811321,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":21.362122493770144}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R352*Bilans!F352+S352","v":6.705703703703703},{"v":0.37213500530228555,"d":"37.21%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.4954270833333334},null,4.21027662037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC352*Bilans!F352+AD352","v":3.4365740740740742},3.3068920335429772,183.46719674397275,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":19.96481797117068},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ352*Bilans!F352+AK352","v":6.643018518518518},{"v":0.3756465643407309,"d":"37.56%"},2.4954270833333334,null,4.147591435185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU352*Bilans!F352+AV352","v":2.922430555555555},2.812150157232704,156.01879376080973,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":23.47723052063779},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB352*Bilans!F352+BC352","v":6.705703703703703},{"v":0.37213500530228555,"d":"37.21%"},2.4954270833333334,null,4.21027662037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W352<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W352<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W352<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W352<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W352<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM352*Bilans!F352+BN352","v":3.4365740740740742},3.3068920335429772,183.46719674397275,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":19.96481797117068},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F352<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F352<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F352<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F352<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F352*BT352+BU352","v":2.773591666666667},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.053215148717489},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC352*Bilans!F352+CD352","v":6.619259259259259},{"v":0.37699491523052825,"d":"37.70%"},2.4954270833333334,null,4.1238321759259255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN352*Bilans!F352+CO352","v":2.773591666666667},2.6689278301886796,148.0727832508255,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":24.73708608873572}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R358*Bilans!F358+S358","v":6.775037037037037},{"v":0.333068597410975,"d":"33.31%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.2565520833333337},null,4.5184849537037035,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC358*Bilans!F358+AD358","v":3.653240740740741},3.515382599580713,174.8806170269916,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":16.84005249017868},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ358*Bilans!F358+AK358","v":6.755685185185185},{"v":0.33402268185643375,"d":"33.40%"},2.2565520833333337,null,4.499133101851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU358*Bilans!F358+AV358","v":3.0849305555555553},2.968518081761006,147.67561114288517,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":19.94235031402652},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB358*Bilans!F358+BC358","v":6.775037037037037},{"v":0.333068597410975,"d":"33.31%"},2.2565520833333337,null,4.5184849537037035,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W358<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W358<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W358<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W358<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W358<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM358*Bilans!F358+BN358","v":3.653240740740741},3.515382599580713,174.8806170269916,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":16.84005249017868},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F358<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F358<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F358<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F358<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F358*BT358+BU358","v":2.933491666666667},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.8867892107039412},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC358*Bilans!F358+CD358","v":6.792592592592593},{"v":0.3322077767175573,"d":"33.22%"},2.2565520833333337,null,4.536040509259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN358*Bilans!F358+CO358","v":2.933491666666667},2.8227938679245286,140.4262322461085,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":20.971856348662993}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R369*Bilans!F369+S369","v":6.807141666666666},{"v":0.32264980284186834,"d":"32.26%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.196322916666667},null,4.61081875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC369*Bilans!F369+AD369","v":3.714166666666667},3.5740094339622646,172.6309101768868,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":16.082521202602646},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ369*Bilans!F369+AK369","v":6.802525000000001},{"v":0.3228687754424521,"d":"32.29%"},2.196322916666667,null,4.606202083333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU369*Bilans!F369+AV369","v":3.1286416666666668},3.010579716981132,145.4162688446934,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":19.09236356565815},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB369*Bilans!F369+BC369","v":6.807141666666666},{"v":0.32264980284186834,"d":"32.26%"},2.196322916666667,null,4.61081875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W369<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W369<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W369<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W369<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W369<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM369*Bilans!F369+BN369","v":3.530092592592593},3.396881551362684,164.0753234735325,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":16.921132406557373},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F369<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F369<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F369<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F369<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F369*BT369+BU369","v":2.975451666666667},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.846079534039344},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC369*Bilans!F369+CD369","v":6.851958333333334},{"v":0.32053944431944636,"d":"32.05%"},2.196322916666667,null,4.655635416666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN369*Bilans!F369+CO369","v":2.975451666666667},2.8631704716981132,138.29614433134432,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":20.075326659089853}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R370*Bilans!F370+S370","v":6.747333333333333},{"v":0.3485821559134474,"d":"34.86%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.3520000000000003},null,4.395333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC370*Bilans!F370+AD370","v":3.566666666666667},3.4320754716981132,178.5983433962264,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":18.043082242990653},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ370*Bilans!F370+AK370","v":6.710666666666667},{"v":0.3504867872044507,"d":"35.05%"},2.3520000000000003,null,4.358666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU370*Bilans!F370+AV370","v":3.0199999999999996},2.9060377358490563,151.22439169811318,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":21.309158940397353},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB370*Bilans!F370+BC370","v":6.747333333333333},{"v":0.3485821559134474,"d":"34.86%"},2.3520000000000003,null,4.395333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W370<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W370<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W370<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W370<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W370<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM370*Bilans!F370+BN370","v":3.566666666666667},3.4320754716981132,178.5983433962264,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":18.043082242990653},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F370<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F370<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F370<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F370<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F370*BT370+BU370","v":2.8696},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.9510635952827067},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC370*Bilans!F370+CD370","v":6.723333333333333},{"v":0.34982647496281616,"d":"34.98%"},2.3520000000000003,null,4.371333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN370*Bilans!F370+CO370","v":2.8696},2.76131320754717,143.6932166943396,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":22.42600362419849}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R371*Bilans!F371+S371","v":6.928141666666667},{"v":0.30817396921011764,"d":"30.82%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.1350729166666667},null,4.79306875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC371*Bilans!F371+AD371","v":3.814166666666667},3.670235849056604,171.8835677240566,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":15.184251037797683},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ371*Bilans!F371+AK371","v":6.961525},{"v":0.3066961501490933,"d":"30.67%"},2.1350729166666667,null,4.826452083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU371*Bilans!F371+AV371","v":3.1896416666666667},3.069277830188679,143.73965202393867,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":18.157294837194353},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB371*Bilans!F371+BC371","v":6.928141666666667},{"v":0.30817396921011764,"d":"30.82%"},2.1350729166666667,null,4.79306875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W371<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W371<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W371<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W371<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W371<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM371*Bilans!F371+BN371","v":3.5856481481481484},3.450340670859539,161.58549171252622,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.151965216268557},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F371<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F371<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F371<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F371<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F371*BT371+BU371","v":3.028051666666667},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.7966405547978614},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC371*Bilans!F371+CD371","v":7.006958333333333},{"v":0.30470752287904285,"d":"30.47%"},2.1350729166666667,null,4.871885416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN371*Bilans!F371+CO371","v":3.028051666666667},2.913785566037736,136.45767718228774,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":19.126247020223673}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.8863243611515474},{"$f":"SUM(AF7:AF372)/229","v":3.756734874629612},{"$f":"SUM(AG7:AG372)/Z373","v":3.5155467530777105},{"$f":"SUM(AH7:AH372)","v":3350.5574759283513},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.3872786322173702},{"$f":"SUM(AX7:AX372)/229","v":3.2741757830600644},{"$f":"SUM(AY7:AY372)/AR373","v":2.976733000845237},{"$f":"SUM(AZ7:AZ372)","v":3968.7989118511055},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9486.04140042078},{"$f":"SUM(BK7:BK372)","v":22.510519579221143},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.6132194727478604},{"$f":"SUM(BP7:BP372)/229","v":3.491569316659495},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.2889593801891484},{"$f":"SUM(BR7:BR372)","v":3731.1241981211742},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1358.0350718723344},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":887.899718475993},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":9508.229585317597},{"$f":"SUM(CL7:CL372)","v":22.510519579221143},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0593916254730704},{"$f":"SUM(CQ7:CQ372)/229","v":2.94606609490813},{"$f":"SUM(CR7:CR372)/CK373","v":2.74630901979969},{"$f":"SUM(CS7:CS372)","v":4478.397211960085}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.7206440325269434},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-E10","index":41,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4460.616032161858},null,null,"COP",{"$f":"K13","v":3.7258548187066594},{"$f":"L13","v":3.0935547717141785},{"$f":"M13","v":3.551976109818089},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.999135542569338},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.999135542569338},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999135542569338},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.551976109818089},null,null,"Udział 2ŹC",{"$f":"1-K3","v":8.6445743066199121E-4},{"$f":"1-L3","v":8.6445743066199121E-4},{"$f":"1-M3","v":8.6445743066199121E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.999135542569338},null,null,"COP-Inst",{"$f":"K14","v":3.726720024070527},{"$f":"L14","v":3.094419977078046},{"$f":"M14","v":3.5528413151819564}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":8.6445743066199121E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.5528413151819564},{"$nulls":10},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R7*Bilans!F7+S7","v":7.336499999999999},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.29456882255389727,"d":"29.46%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'E10'!$C$39+'E10'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":5.175395833333332},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC7*Bilans!F7+AD7","v":4.0645},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.911122641509434},{"$f":"AF7*Z7","v":185.60819163679247},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":14.439136835199083},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ7*Bilans!F7+AK7","v":6.721533333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.3215195193557026,"d":"32.15%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":4.560429166666666},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU7*Bilans!F7+AV7","v":3.0894500000000003},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.972866981132076},{"$f":"AX7*AR7","v":141.08186189009436},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":18.996219931271476},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$17,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$17,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"BB7*Bilans!F7+BC7","v":7.336499999999999},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.29456882255389727,"d":"29.46%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":5.175395833333332},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W7<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W7<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W7<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W7<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W7<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM7*Bilans!F7+BN7","v":3.92562037037037},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.7774837526205447},{"$f":"BP7*BJ7","v":179.2661577062369},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":14.949961058289917},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F7<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F7<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F7<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F7<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F7*BT7+BU7","v":2.7951566666666663},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY7","v":3.029659193708852}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R8*Bilans!F8+S8","v":7.232185185185185},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.351749381622275,"d":"35.17%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'E10'!$C$39+'E10'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":4.688268518518518},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC8*Bilans!F8+AD8","v":3.6649259259259264},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.5266268343815517},{"$f":"AF8*Z8","v":199.76225040670863},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":19.113550473457096},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ8*Bilans!F8+AK8","v":6.502481481481482},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.3912224392966788,"d":"39.12%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":3.9585648148148147},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU8*Bilans!F8+AV8","v":2.8186666666666667},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.712301886792453},{"$f":"AX8*AR8","v":153.63562807547171},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":24.852086092715236},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W8<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W8<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W8<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W8<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W8<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W8<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB8*Bilans!F8+BC8","v":7.232185185185185},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.351749381622275,"d":"35.17%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":4.688268518518518},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W8<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W8<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W8<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W8<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W8<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM8*Bilans!F8+BN8","v":3.6649259259259264},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.5266268343815517},{"$f":"BP8*BJ8","v":199.76225040670863},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":19.113550473457096},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F8<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F8<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F8<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F8<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F8*BT8+BU8","v":2.575851851851852},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY8","v":3.28760059975309}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2532.1151197214617},{"$nulls":9},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R9*Bilans!F9+S9","v":7.2700092592592584},{"v":0.36325893670215414,"d":"36.33%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'E10'!$C$39+'E10'!$C$40)","v":2.6408958333333334},null,4.629113425925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC9*Bilans!F9+AD9","v":3.5690462962962965},3.434365303983229,202.529673523847,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":20.433494631048337},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ9*Bilans!F9+AK9","v":6.448824074074075},{"v":0.40951587498725717,"d":"40.95%"},2.6408958333333334,null,3.8079282407407415,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU9*Bilans!F9+AV9","v":2.755333333333333},2.755333333333333,162.48613966666667,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":25.469181587224778},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W9<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W9<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W9<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W9<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W9<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W9<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB9*Bilans!F9+BC9","v":7.2700092592592584},{"v":0.36325893670215414,"d":"36.33%"},2.6408958333333334,null,4.629113425925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W9<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W9<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W9<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W9<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W9<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM9*Bilans!F9+BN9","v":3.5690462962962965},3.434365303983229,202.529673523847,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":20.433494631048337},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F9<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F9<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F9<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F9<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F9*BT9+BU9","v":2.5265925925925923},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY9","v":3.351696715113723}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R10*Bilans!F10+S10","v":7.511884259259259},{"v":0.43411905332722783,"d":"43.41%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'E10'!$C$39+'E10'!$C$40)","v":3.2610520833333334},null,4.250832175925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC10*Bilans!F10+AD10","v":2.955921296296297},2.955921296296297,218.31030631828708,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":29.73277658309826},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ10*Bilans!F10+AK10","v":6.105699074074074},{"v":0.5340997064824833,"d":"53.41%"},3.2610520833333334,null,2.844646990740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU10*Bilans!F10+AV10","v":2.3503333333333334},2.305987421383648,170.30927750314467,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":38.112847748000824},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W10<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W10<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W10<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W10<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W10<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W10<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB10*Bilans!F10+BC10","v":7.511884259259259},{"v":0.43411905332722783,"d":"43.41%"},3.2610520833333334,null,4.250832175925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W10<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W10<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W10<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W10<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W10<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM10*Bilans!F10+BN10","v":2.955921296296297},2.955921296296297,218.31030631828708,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":29.73277658309826},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F10<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F10<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F10<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F10<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F10*BT10+BU10","v":2.2115925925925923},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY10","v":3.829083223278481}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.7551815262830393},{"$nulls":11},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R11*Bilans!F11+S11","v":7.4790370370370365},{"v":0.42476502223498774,"d":"42.48%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'E10'!$C$39+'E10'!$C$40)","v":3.1768333333333336},null,4.302203703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC11*Bilans!F11+AD11","v":3.0391851851851857},3.0391851851851857,218.31682859259263,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":28.126769114528745},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ11*Bilans!F11+AK11","v":6.152296296296297},{"v":0.5163654642650742,"d":"51.64%"},3.1768333333333336,null,2.975462962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU11*Bilans!F11+AV11","v":2.405333333333333},2.359949685534591,169.52462571069182,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":36.2221536009722},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W11<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W11<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W11<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W11<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W11<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W11<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB11*Bilans!F11+BC11","v":7.4790370370370365},{"v":0.42476502223498774,"d":"42.48%"},3.1768333333333336,null,4.302203703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W11<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W11<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W11<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W11<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W11<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM11*Bilans!F11+BN11","v":3.0391851851851857},3.0391851851851857,218.31682859259263,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":28.126769114528745},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F11<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F11<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F11<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F11<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F11*BT11+BU11","v":2.25437037037037},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY11","v":3.7564245007496213}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R12*Bilans!F12+S12","v":7.524226851851852},{"v":0.43761279151973914,"d":"43.76%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'E10'!$C$39+'E10'!$C$40)","v":3.2926979166666674},null,4.231528935185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC12*Bilans!F12+AD12","v":2.9246342592592596},2.9246342592592596,218.22085409606484,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":30.359882511425134},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ12*Bilans!F12+AK12","v":6.088189814814815},{"v":0.5408336495446179,"d":"54.08%"},3.2926979166666674,null,2.795491898148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU12*Bilans!F12+AV12","v":2.3296666666666663},2.2857106918238994,170.5477318427673,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":38.84636529794072},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W12<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W12<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W12<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W12<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W12<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W12<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB12*Bilans!F12+BC12","v":7.524226851851852},{"v":0.43761279151973914,"d":"43.76%"},3.2926979166666674,null,4.231528935185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W12<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W12<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W12<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W12<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W12<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM12*Bilans!F12+BN12","v":2.9246342592592596},2.9246342592592596,218.22085409606484,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":30.359882511425134},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F12<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F12<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F12<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F12<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F12*BT12+BU12","v":2.195518518518518},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY12","v":3.857117132738878}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3222.3066361925166},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.7258548187066594},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.0935547717141785},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.551976109818089},{"$f":"AE373","v":4.117043655183569},{"$f":"AF373","v":3.9753723151276037},null,null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R13*Bilans!F13+S13","v":7.508101851851852},{"v":0.4330460921843688,"d":"43.30%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'E10'!$C$39+'E10'!$C$40)","v":3.251354166666667},null,4.256747685185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC13*Bilans!F13+AD13","v":2.96550925925926},2.96550925925926,218.32820543981487,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":29.543247833892742},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ13*Bilans!F13+AK13","v":6.1110648148148154},{"v":0.5320438033621467,"d":"53.20%"},3.251354166666667,null,2.8597106481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU13*Bilans!F13+AV13","v":2.3566666666666665},2.312201257861635,170.23003710691825,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":37.89063547220107},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W13<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W13<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W13<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W13<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W13<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W13<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB13*Bilans!F13+BC13","v":7.508101851851852},{"v":0.4330460921843688,"d":"43.30%"},3.251354166666667,null,4.256747685185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W13<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W13<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W13<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W13<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W13<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM13*Bilans!F13+BN13","v":2.96550925925926},2.96550925925926,218.32820543981487,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":29.543247833892742},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F13<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F13<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F13<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F13<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F13*BT13+BU13","v":2.2165185185185186},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY13","v":3.8205735807176406}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.726720024070527},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.094419977078046},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.5528413151819564},{"$nulls":4},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R14*Bilans!F14+S14","v":7.370342592592593},{"v":0.39321724830621224,"d":"39.32%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'E10'!$C$39+'E10'!$C$40)","v":2.8981458333333334},null,4.472196759259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC14*Bilans!F14+AD14","v":3.3147129629629632},3.189629454926625,207.79000565592244,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":24.304749531410177},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ14*Bilans!F14+AK14","v":6.306490740740741},{"v":0.4595496849953237,"d":"45.95%"},2.8981458333333334,null,3.4083449074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU14*Bilans!F14+AV14","v":2.587333333333333},2.587333333333333,168.55312366666664,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":29.96256570471528},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W14<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W14<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W14<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W14<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W14<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W14<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB14*Bilans!F14+BC14","v":7.370342592592593},{"v":0.39321724830621224,"d":"39.32%"},2.8981458333333334,null,4.472196759259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W14<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W14<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W14<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W14<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W14<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM14*Bilans!F14+BN14","v":3.3147129629629632},3.189629454926625,207.79000565592244,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":24.304749531410177},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F14<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F14<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F14<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F14<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F14*BT14+BU14","v":2.395925925925926},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY14","v":3.5344882750290294}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.9508526014257046},{"$nulls":3},"tylko CO",{"$f":"F11","v":3.7551815262830393},{"$f":"F15","v":2.9508526014257046},{"$f":"F28","v":3.5339959109392707},{"$nulls":4},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R15*Bilans!F15+S15","v":7.482421296296296},{"v":0.4257325657729877,"d":"42.57%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'E10'!$C$39+'E10'!$C$40)","v":3.185510416666667},null,4.29691087962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC15*Bilans!F15+AD15","v":3.030606481481482},3.030606481481482,218.33170979050928,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":28.288158830206026},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ15*Bilans!F15+AK15","v":6.147495370370371},{"v":0.518180205880293,"d":"51.82%"},3.185510416666667,null,2.961984953703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU15*Bilans!F15+AV15","v":2.3996666666666666},2.3543899371069186,169.61554844654088,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":36.41294763829377},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W15<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W15<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W15<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W15<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W15<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W15<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB15*Bilans!F15+BC15","v":7.482421296296296},{"v":0.4257325657729877,"d":"42.57%"},3.185510416666667,null,4.29691087962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W15<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W15<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W15<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W15<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W15<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM15*Bilans!F15+BN15","v":3.030606481481482},3.030606481481482,218.33170979050928,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":28.288158830206026},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F15<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F15<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F15<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F15<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F15*BT15+BU15","v":2.2499629629629627},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY15","v":3.7637828855063944}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":3.6180631571622093},{"$f":"F19","v":3.6180631571622093},{"$f":"F19","v":3.6180631571622093},{"$nulls":4},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R16*Bilans!F16+S16","v":7.215462962962962},{"v":0.3466224800133459,"d":"34.66%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'E10'!$C$39+'E10'!$C$40)","v":2.501041666666667},null,4.714421296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC16*Bilans!F16+AD16","v":3.707314814814815},3.567416142557652,198.40184876834385,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":18.551760533479857},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ16*Bilans!F16+AK16","v":6.526203703703704},{"v":0.38323070811401333,"d":"38.32%"},2.501041666666667,null,4.0251620370370365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU16*Bilans!F16+AV16","v":2.8466666666666667},2.739245283018868,152.34312641509436,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":24.160614754098365},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W16<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W16<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W16<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W16<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W16<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W16<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB16*Bilans!F16+BC16","v":7.215462962962962},{"v":0.3466224800133459,"d":"34.66%"},2.501041666666667,null,4.714421296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W16<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W16<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W16<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W16<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W16<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM16*Bilans!F16+BN16","v":3.707314814814815},3.567416142557652,198.40184876834385,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":18.551760533479857},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F16<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F16<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F16<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F16<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F16*BT16+BU16","v":2.5976296296296293},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY16","v":3.2600383043177246}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":715.0170220398044},{"$nulls":9},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R17*Bilans!F17+S17","v":7.241342592592592},{"v":0.35454693663570164,"d":"35.45%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'E10'!$C$39+'E10'!$C$40)","v":2.5673958333333333},null,4.673946759259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC17*Bilans!F17+AD17","v":3.641712962962963},3.5042898322851155,200.47166058045073,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":19.4267392990173},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ17*Bilans!F17+AK17","v":6.489490740740742},{"v":0.3956236222382341,"d":"39.56%"},2.5673958333333333,null,3.9220949074074083,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU17*Bilans!F17+AV17","v":2.8033333333333332},2.6975471698113207,154.3199297169811,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":25.236602259215218},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W17<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W17<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W17<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W17<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W17<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W17<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB17*Bilans!F17+BC17","v":7.241342592592592},{"v":0.35454693663570164,"d":"35.45%"},2.5673958333333333,null,4.673946759259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W17<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W17<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W17<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W17<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W17<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM17*Bilans!F17+BN17","v":3.641712962962963},3.5042898322851155,200.47166058045073,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":19.4267392990173},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F17<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F17<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F17<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F17<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F17*BT17+BU17","v":2.563925925925926},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY17","v":3.3028926488837707}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4040.1629029965443},{"$nulls":5},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R18*Bilans!F18+S18","v":7.249902777777777},{"v":0.3571556515125683,"d":"35.72%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'E10'!$C$39+'E10'!$C$40)","v":2.5893437500000003},null,4.660559027777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC18*Bilans!F18+AD18","v":3.6200138888888893},3.483409591194969,201.11204019044814,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":19.72313496341711},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ18*Bilans!F18+AK18","v":6.477347222222223},{"v":0.3997537357757484,"d":"39.98%"},2.5893437500000003,null,3.8880034722222225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU18*Bilans!F18+AV18","v":2.7889999999999997},2.6837547169811318,154.9445657688679,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":25.599864646826823},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W18<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W18<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W18<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W18<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W18<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W18<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB18*Bilans!F18+BC18","v":7.249902777777777},{"v":0.3571556515125683,"d":"35.72%"},2.5893437500000003,null,4.660559027777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W18<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W18<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W18<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W18<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W18<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM18*Bilans!F18+BN18","v":3.6200138888888893},3.483409591194969,201.11204019044814,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":19.72313496341711},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F18<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F18<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F18<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F18<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F18*BT18+BU18","v":2.5527777777777776},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY18","v":3.317316597919883}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.6180631571622093},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4460.616032161858},{"$nulls":5},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R19*Bilans!F19+S19","v":7.272597222222222},{"v":0.3640420566548326,"d":"36.40%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'E10'!$C$39+'E10'!$C$40)","v":2.64753125},null,4.625065972222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC19*Bilans!F19+AD19","v":3.5624861111111117},3.4280526729559755,202.70332559139158,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":20.52640353373697},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ19*Bilans!F19+AK19","v":6.445152777777778},{"v":0.41077866441404065,"d":"41.08%"},2.64753125,null,3.7976215277777783,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU19*Bilans!F19+AV19","v":2.751},2.751,162.66869325000002,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":25.578187022900767},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W19<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W19<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W19<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W19<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W19<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W19<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB19*Bilans!F19+BC19","v":7.272597222222222},{"v":0.3640420566548326,"d":"36.40%"},2.64753125,null,4.625065972222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W19<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W19<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W19<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W19<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W19<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM19*Bilans!F19+BN19","v":3.5624861111111117},3.4280526729559755,202.70332559139158,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":20.52640353373697},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F19<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F19<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F19<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F19<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F19*BT19+BU19","v":2.523222222222222},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY19","v":3.3561737125020614}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":4940.459197394171},{"$nulls":5},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R20*Bilans!F20+S20","v":7.41911574074074},{"v":0.4074876336091266,"d":"40.75%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'E10'!$C$39+'E10'!$C$40)","v":3.0231979166666667},null,4.395917824074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC20*Bilans!F20+AD20","v":3.1910787037037043},3.1910787037037043,217.4616426516204,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":25.412921469432277},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ20*Bilans!F20+AK20","v":6.237300925925926},{"v":0.4846964981440066,"d":"48.47%"},3.0231979166666667,null,3.2141030092592597,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU20*Bilans!F20+AV20","v":2.5056666666666665},2.5056666666666665,170.75303991666664,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":32.36449348144206},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W20<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W20<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W20<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W20<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W20<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W20<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB20*Bilans!F20+BC20","v":7.41911574074074},{"v":0.4074876336091266,"d":"40.75%"},3.0231979166666667,null,4.395917824074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W20<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W20<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W20<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W20<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W20<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM20*Bilans!F20+BN20","v":3.1910787037037043},3.1910787037037043,217.4616426516204,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":25.412921469432277},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F20<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F20<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F20<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F20<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F20*BT20+BU20","v":2.3324074074074073},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY20","v":3.630743096651495}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.20750000000000002},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.9825},{"$f":"R21*Bilans!F21+S21","v":7.395124999999999},{"v":0.4580213316204933,"d":"45.80%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'E10'!$C$39+'E10'!$C$40)","v":3.387125},null,4.007999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.365},{"$f":"AC21*Bilans!F21+AD21","v":2.86775},2.86775,220.47548775000004,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":31.902498474413743},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.26284090909090907},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.769886363636363},{"$f":"AJ21*Bilans!F21+AK21","v":6.759153409090908},{"v":0.5011167516104005,"d":"50.11%"},3.387125,null,3.372028409090908,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.414863636363636},{"$f":"AU21*Bilans!F21+AV21","v":2.166934090909091},2.126048542024014,163.45273795934827,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":43.03212659147584},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.022499999999999964},{"$f":"IF(Bilans!W21<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W21<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W21<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W21<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W21<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W21<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB21*Bilans!F21+BC21","v":7.023430555555556},{"v":0.48226076604698165,"d":"48.23%"},3.387125,null,3.6363055555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W21<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W21<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W21<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W21<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W21<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.53},{"$f":"BM21*Bilans!F21+BN21","v":1.6034999999999997},1.6034999999999997,123.2786835,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":57.05543498596821},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F21<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F21<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F21<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F21<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.414863636363636},{"$f":"Bilans!F21*BT21+BU21","v":2.166934090909091},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY21","v":4.578640461590775}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R22*Bilans!F22+S22","v":7.168282407407407},{"v":0.3320283411556439,"d":"33.20%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'E10'!$C$39+'E10'!$C$40)","v":2.3800729166666668},null,4.788209490740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC22*Bilans!F22+AD22","v":3.8269120370370375},3.682500262054508,194.11103318835168,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":17.033802589603596},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ22*Bilans!F22+AK22","v":6.5931342592592594},{"v":0.3609926361387442,"d":"36.10%"},2.3800729166666668,null,4.213061342592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU22*Bilans!F22+AV22","v":2.9256666666666664},2.815264150943396,148.39750010849053,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":22.281029110174316},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W22<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W22<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W22<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W22<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W22<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W22<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB22*Bilans!F22+BC22","v":7.168282407407407},{"v":0.3320283411556439,"d":"33.20%"},2.3800729166666668,null,4.788209490740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W22<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W22<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W22<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W22<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W22<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM22*Bilans!F22+BN22","v":3.8269120370370375},3.682500262054508,194.11103318835168,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":17.033802589603596},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F22<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F22<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F22<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F22<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F22*BT22+BU22","v":2.659074074074074},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY22","v":3.1847071037207035}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R23*Bilans!F23+S23","v":7.31599537037037},{"v":0.3770918301160256,"d":"37.71%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'E10'!$C$39+'E10'!$C$40)","v":2.7588020833333333},null,4.557193287037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC23*Bilans!F23+AD23","v":3.452476851851852},3.322194706498952,205.31578560501833,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":22.137019048321452},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ23*Bilans!F23+AK23","v":6.383587962962963},{"v":0.4321710767267044,"d":"43.22%"},2.7588020833333333,null,3.6247858796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU23*Bilans!F23+AV23","v":2.6783333333333332},2.6783333333333332,165.52434791666664,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":27.458676104542622},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W23<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W23<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W23<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W23<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W23<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W23<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB23*Bilans!F23+BC23","v":7.31599537037037},{"v":0.3770918301160256,"d":"37.71%"},2.7588020833333333,null,4.557193287037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W23<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W23<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W23<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W23<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W23<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM23*Bilans!F23+BN23","v":3.452476851851852},3.322194706498952,205.31578560501833,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":22.137019048321452},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F23<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F23<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F23<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F23<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F23*BT23+BU23","v":2.4667037037037036},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY23","v":3.4330722738641746}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.20750000000000002},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.9825},{"$f":"R24*Bilans!F24+S24","v":7.49628125},{"v":0.4438742543177659,"d":"44.39%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'E10'!$C$39+'E10'!$C$40)","v":3.32740625},null,4.168875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.365},{"$f":"AC24*Bilans!F24+AD24","v":2.8994375000000003},2.8994375000000003,218.756035640625,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":30.965600224181404},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.26284090909090907},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.769886363636363},{"$f":"AJ24*Bilans!F24+AK24","v":6.887288352272727},{"v":0.4831228314844686,"d":"48.31%"},3.32740625,null,3.559882102272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.414863636363636},{"$f":"AU24*Bilans!F24+AV24","v":2.182733522727273},2.182733522727273,164.68233313934655,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":41.13320364815697},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.022499999999999964},{"$f":"IF(Bilans!W24<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W24<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W24<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W24<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W24<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W24<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB24*Bilans!F24+BC24","v":7.034399305555556},{"v":0.47301924520720845,"d":"47.30%"},3.32740625,null,3.7069930555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W24<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W24<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W24<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W24<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W24<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.53},{"$f":"BM24*Bilans!F24+BN24","v":1.6625416666666668},1.6625416666666668,125.43502803124998,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":54.00335179569433},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F24<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F24<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F24<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F24<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.414863636363636},{"$f":"Bilans!F24*BT24+BU24","v":2.182733522727273},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY24","v":4.5545128650696345}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R25*Bilans!F25+S25","v":7.447384259259259},{"v":0.41567307064685277,"d":"41.57%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'E10'!$C$39+'E10'!$C$40)","v":3.0956770833333334},null,4.351707175925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC25*Bilans!F25+AD25","v":3.119421296296297},3.119421296296297,218.00465656828703,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":26.660277532483907},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ25*Bilans!F25+AK25","v":6.197199074074074},{"v":0.4995284234589252,"d":"49.95%"},3.0956770833333334,null,3.101521990740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU25*Bilans!F25+AV25","v":2.458333333333333},2.458333333333333,171.8036979166666,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":33.82968305084746},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W25<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W25<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W25<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W25<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W25<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W25<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB25*Bilans!F25+BC25","v":7.447384259259259},{"v":0.41567307064685277,"d":"41.57%"},3.0956770833333334,null,4.351707175925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W25<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W25<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W25<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W25<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W25<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM25*Bilans!F25+BN25","v":3.119421296296297},3.119421296296297,218.00465656828703,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":26.660277532483907},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F25<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F25<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F25<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F25<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F25*BT25+BU25","v":2.2955925925925924},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY25","v":3.6889699506562965}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9508.55192},null,{"$f":"F26/F28","v":2690.5950543312324},{"$nulls":9},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.20750000000000002},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.9825},{"$f":"R26*Bilans!F26+S26","v":7.450458333333333},{"v":0.4502351645033024,"d":"45.02%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'E10'!$C$39+'E10'!$C$40)","v":3.3544583333333335},null,4.095999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.365},{"$f":"AC26*Bilans!F26+AD26","v":2.8850833333333337},2.8850833333333337,219.54618641666673,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":31.38745732358973},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.26284090909090907},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.769886363636363},{"$f":"AJ26*Bilans!F26+AK26","v":6.829244318181818},{"v":0.49119026601561194,"d":"49.12%"},3.3544583333333335,null,3.4747859848484843,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.414863636363636},{"$f":"AU26*Bilans!F26+AV26","v":2.175576515151515},2.175576515151515,165.55484607348487,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":41.6236475110568},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.022499999999999964},{"$f":"IF(Bilans!W26<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W26<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W26<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W26<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W26<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W26<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB26*Bilans!F26+BC26","v":7.029430555555555},{"v":0.4772020019007388,"d":"47.72%"},3.3544583333333335,null,3.6749722222222214,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W26<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W26<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W26<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W26<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W26<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.53},{"$f":"BM26*Bilans!F26+BN26","v":1.635796296296296},1.635796296296296,124.47919075925925,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":55.35862271178383},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F26<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F26<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F26<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F26<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.414863636363636},{"$f":"Bilans!F26*BT26+BU26","v":2.175576515151515},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY26","v":4.565399042527369}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R27*Bilans!F27+S27","v":7.43225462962963},{"v":0.41129987722433564,"d":"41.13%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'E10'!$C$39+'E10'!$C$40)","v":3.056885416666667},null,4.375369212962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC27*Bilans!F27+AD27","v":3.1577731481481486},3.1577731481481486,217.74503687384265,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":25.98563723556948},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ27*Bilans!F27+AK27","v":6.218662037037038},{"v":0.4915664170943047,"d":"49.16%"},3.056885416666667,null,3.1617766203703708,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU27*Bilans!F27+AV27","v":2.4836666666666662},2.4836666666666662,171.26185591666666,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":33.03855086565562},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W27<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W27<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W27<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W27<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W27<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W27<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB27*Bilans!F27+BC27","v":7.43225462962963},{"v":0.41129987722433564,"d":"41.13%"},3.056885416666667,null,4.375369212962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W27<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W27<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W27<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W27<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W27<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM27*Bilans!F27+BN27","v":3.1577731481481486},3.1577731481481486,217.74503687384265,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":25.98563723556948},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F27<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F27<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F27<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F27<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F27*BT27+BU27","v":2.315296296296296},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY27","v":3.657575968384623}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.5339959109392707},{"$nulls":11},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R28*Bilans!F28+S28","v":7.25149537037037},{"v":0.3576403142902198,"d":"35.76%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'E10'!$C$39+'E10'!$C$40)","v":2.5934270833333333},null,4.658068287037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC28*Bilans!F28+AD28","v":3.615976851851852},3.4795248951781974,201.2287536191693,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":19.77867081663041},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ28*Bilans!F28+AK28","v":6.475087962962964},{"v":0.4005238381574967,"d":"40.05%"},2.5934270833333333,null,3.8816608796296306,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU28*Bilans!F28+AV28","v":2.7863333333333333},2.7863333333333333,161.13992591666667,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":24.69926217250867},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W28<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W28<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W28<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W28<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W28<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W28<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB28*Bilans!F28+BC28","v":7.25149537037037},{"v":0.3576403142902198,"d":"35.76%"},2.5934270833333333,null,4.658068287037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W28<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W28<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W28<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W28<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W28<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM28*Bilans!F28+BN28","v":3.615976851851852},3.4795248951781974,201.2287536191693,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":19.77867081663041},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F28<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F28<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F28<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F28<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F28*BT28+BU28","v":2.5507037037037037},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY28","v":3.3200140340592705}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R29*Bilans!F29+S29","v":10.08375},{"v":0.16374839882649478,"d":"16.37%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'E10'!$C$39+'E10'!$C$40)","v":1.6511979166666668},null,8.432552083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC29*Bilans!F29+AD29","v":4.813750000000001},4.632099056603774,163.13673864976417,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":9.047801436856226},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ29*Bilans!F29+AK29","v":7.087833333333333},{"v":0.2329622945422908,"d":"23.30%"},1.6511979166666668,null,5.436635416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU29*Bilans!F29+AV29","v":3.663875},3.525615566037736,124.16777321639151,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":11.887374478295975},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W29<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W29<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W29<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W29<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W29<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W29<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB29*Bilans!F29+BC29","v":11.499305555555555},{"v":0.14359109849628604,"d":"14.36%"},1.6511979166666668,null,9.848107638888887,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W29<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W29<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W29<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W29<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W29<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM29*Bilans!F29+BN29","v":4.4297453703703695},4.262585167714884,150.1229213754586,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":9.832134925404333},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F29<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F29<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F29<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F29<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F29*BT29+BU29","v":3.3429416666666665},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY29","v":2.533209651087717}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R30*Bilans!F30+S30","v":8.41175},{"v":0.23318943739412135,"d":"23.32%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'E10'!$C$39+'E10'!$C$40)","v":1.9615312500000002},null,6.4502187499999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC30*Bilans!F30+AD30","v":4.35775},4.1933066037735856,178.9147645365566,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":12.108208938098786},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ30*Bilans!F30+AK30","v":6.8649},{"v":0.2857334047109208,"d":"28.57%"},1.9615312500000002,null,4.903368749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU30*Bilans!F30+AV30","v":3.3142750000000003},3.189208018867925,136.07314123903302,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":15.920389074533642},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W30<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W30<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W30<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W30<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W30<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W30<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB30*Bilans!F30+BC30","v":9.827305555555556},{"v":0.19960010797579308,"d":"19.96%"},1.9615312500000002,null,7.865774305555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W30<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W30<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W30<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W30<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W30<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM30*Bilans!F30+BN30","v":4.1229305555555555},3.9673482704402514,169.27385681780657,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":12.797825912663253},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F30<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F30<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F30<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F30<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F30*BT30+BU30","v":3.0095549999999998},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY30","v":2.8138286534132972}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R31*Bilans!F31+S31","v":7.710500000000001},{"v":0.27127780299591464,"d":"27.13%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'E10'!$C$39+'E10'!$C$40)","v":2.0916875},null,5.618812500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC31*Bilans!F31+AD31","v":4.1665},4.00927358490566,183.58664208962261,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":13.59116404656186},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ31*Bilans!F31+AK31","v":6.7714},{"v":0.30890030126709395,"d":"30.89%"},2.0916875,null,4.6797125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU31*Bilans!F31+AV31","v":3.16765},3.048116037735849,139.57475742594337,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":17.87684403264249},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W31<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W31<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W31<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W31<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W31<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W31<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB31*Bilans!F31+BC31","v":9.126055555555556},{"v":0.22919951421144583,"d":"22.92%"},2.0916875,null,7.034368055555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W31<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W31<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W31<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W31<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W31<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM31*Bilans!F31+BN31","v":3.9942499999999996},3.84352358490566,175.9968667146226,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":14.177276084371282},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F31<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F31<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F31<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F31<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F31*BT31+BU31","v":2.86973},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY31","v":2.9509299108359515}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R37*Bilans!F37+S37","v":7.214467592592592},{"v":0.34631655784255533,"d":"34.63%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'E10'!$C$39+'E10'!$C$40)","v":2.4984895833333334},null,4.715978009259258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC37*Bilans!F37+AD37","v":3.7098379629629634},3.569844077568135,198.31822542420076,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":18.51872548591395},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ37*Bilans!F37+AK37","v":6.527615740740742},{"v":0.3827568414818807,"d":"38.28%"},2.4984895833333334,null,4.029126157407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU37*Bilans!F37+AV37","v":2.848333333333333},2.7408490566037735,152.26444327830185,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":24.1198844353423},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W37<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W37<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W37<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W37<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W37<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W37<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB37*Bilans!F37+BC37","v":7.214467592592592},{"v":0.34631655784255533,"d":"34.63%"},2.4984895833333334,null,4.715978009259258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W37<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W37<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W37<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W37<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W37<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM37*Bilans!F37+BN37","v":3.7098379629629634},3.569844077568135,198.31822542420076,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":18.51872548591395},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F37<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F37<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F37<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F37<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F37*BT37+BU37","v":2.5989259259259256},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY37","v":3.2584122573659764}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R44*Bilans!F44+S44","v":7.252092592592592},{"v":0.3578220079517279,"d":"35.78%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'E10'!$C$39+'E10'!$C$40)","v":2.5949583333333335},null,4.657134259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC44*Bilans!F44+AD44","v":3.614462962962963},3.478068134171908,201.27232485639416,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":19.79952874511351},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ44*Bilans!F44+AK44","v":6.474240740740742},{"v":0.4008127651176028,"d":"40.08%"},2.5949583333333335,null,3.879282407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU44*Bilans!F44+AV44","v":2.785333333333333},2.785333333333333,161.18445466666665,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":24.723830780277645},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W44<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W44<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W44<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W44<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W44<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W44<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB44*Bilans!F44+BC44","v":7.252092592592592},{"v":0.3578220079517279,"d":"35.78%"},2.5949583333333335,null,4.657134259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W44<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W44<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W44<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W44<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W44<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM44*Bilans!F44+BN44","v":3.614462962962963},3.478068134171908,201.27232485639416,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":19.79952874511351},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F44<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F44<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F44<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F44<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F44*BT44+BU44","v":2.5499259259259257},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY44","v":3.321026703922088}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R61*Bilans!F61+S61","v":7.302458333333333},{"v":0.37303790390222474,"d":"37.30%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'E10'!$C$39+'E10'!$C$40)","v":2.72409375},null,4.578364583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC61*Bilans!F61+AD61","v":3.486791666666667},3.3552146226415096,204.5615639168632,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":21.623718795932266},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ61*Bilans!F61+AK61","v":6.402791666666667},{"v":0.42545406626015997,"d":"42.55%"},2.72409375,null,3.678697916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU61*Bilans!F61+AV61","v":2.701},2.701,164.67524325,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":26.861243058126615},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W61<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W61<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W61<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W61<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W61<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W61<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB61*Bilans!F61+BC61","v":7.302458333333333},{"v":0.37303790390222474,"d":"37.30%"},2.72409375,null,4.578364583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W61<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W61<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W61<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W61<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W61<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM61*Bilans!F61+BN61","v":3.486791666666667},3.3552146226415096,204.5615639168632,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":21.623718795932266},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F61<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F61<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F61<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F61<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F61*BT61+BU61","v":2.4843333333333333},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY61","v":3.40871008708839}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R71*Bilans!F71+S71","v":8.12575},{"v":0.24792967828610696,"d":"24.79%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'E10'!$C$39+'E10'!$C$40)","v":2.0146145833333335},null,6.1111354166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC71*Bilans!F71+AD71","v":4.27975},4.11825,180.95899368749997,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":12.697017543859646},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ71*Bilans!F71+AK71","v":6.826766666666667},{"v":0.2951052352748739,"d":"29.51%"},2.0146145833333335,null,4.812152083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU71*Bilans!F71+AV71","v":3.2544750000000002},3.1316646226415097,137.6076922673349,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":16.697028194511656},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W71<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W71<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W71<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W71<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W71<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W71<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB71*Bilans!F71+BC71","v":9.541305555555557},{"v":0.2111466372817603,"d":"21.11%"},2.0146145833333335,null,7.526690972222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W71<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W71<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W71<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W71<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W71<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM71*Bilans!F71+BN71","v":4.070449074074074},3.916847222222222,172.10920457986109,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":13.349893302791003},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F71<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F71<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F71<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F71<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F71*BT71+BU71","v":2.9525283333333334},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY71","v":2.8681764023794036}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R77*Bilans!F77+S77","v":7.3309999999999995},{"v":0.2949290683399264,"d":"29.49%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'E10'!$C$39+'E10'!$C$40)","v":2.162125},null,5.168875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC77*Bilans!F77+AD77","v":4.063},3.9096792452830185,185.635480245283,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":14.451924686192468},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ77*Bilans!F77+AK77","v":6.7208},{"v":0.3217064932746102,"d":"32.17%"},2.162125,null,4.558674999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU77*Bilans!F77+AV77","v":3.0883000000000003},2.971760377358491,141.10215447735848,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":19.01310429686235},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W77<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W77<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W77<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W77<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W77<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W77<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB77*Bilans!F77+BC77","v":8.746555555555556},{"v":0.24719730941704035,"d":"24.72%"},2.162125,null,6.5844305555555565,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W77<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W77<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W77<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W77<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W77<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM77*Bilans!F77+BN77","v":3.9246111111111106},3.7765125786163516,179.31259374528298,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":14.961525699644692},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F77<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F77<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F77<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F77<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F77*BT77+BU77","v":2.79406},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY77","v":3.030848332900244}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R94*Bilans!F94+S94","v":7.1788333333333325},{"v":0.33530866203886434,"d":"33.53%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'E10'!$C$39+'E10'!$C$40)","v":2.407125},null,4.771708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC94*Bilans!F94+AD94","v":3.800166666666667},3.656764150943397,195.12859185849058,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":17.36496732599447},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ94*Bilans!F94+AK94","v":6.578166666666667},{"v":0.3659264232688946,"d":"36.59%"},2.407125,null,4.171041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU94*Bilans!F94+AV94","v":2.908},2.798264150943396,149.31817335849055,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":22.692493122420906},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W94<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W94<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W94<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W94<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W94<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W94<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB94*Bilans!F94+BC94","v":7.1788333333333325},{"v":0.33530866203886434,"d":"33.53%"},2.407125,null,4.771708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W94<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W94<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W94<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W94<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W94<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM94*Bilans!F94+BN94","v":3.800166666666667},3.656764150943397,195.12859185849058,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":17.36496732599447},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F94<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F94<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F94<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F94<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F94*BT94+BU94","v":2.6453333333333333},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY94","v":3.2012495311327833}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"R104*Bilans!F104+S104","v":13.0588625},{"v":0.08782589218624519,"d":"8.78%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'E10'!$C$39+'E10'!$C$40)","v":1.1469062500000002},null,11.91195625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AC104*Bilans!F104+AD104","v":5.520524999999999},5.312203301886791,122.79556347558959,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.178217198545429},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"AJ104*Bilans!F104+AK104","v":13.0588625},{"v":0.08782589218624519,"d":"8.78%"},1.1469062500000002,null,11.91195625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AU104*Bilans!F104+AV104","v":5.520524999999999},5.312203301886791,122.79556347558959,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.178217198545429},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!W104<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W104<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W104<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W104<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W104<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W104<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB104*Bilans!F104+BC104","v":11.014418055555556},{"v":0.10412772097582704,"d":"10.41%"},1.1469062500000002,null,9.867511805555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W104<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W104<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W104<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W104<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W104<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"BM104*Bilans!F104+BN104","v":5.298319444444444},5.09838286163522,117.85294363384433,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":5.395385801053268},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F104<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F104<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F104<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F104<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F104*BT104+BU104","v":3.8223649999999996},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY104","v":2.215479707726305}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F116<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F116<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F116<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F116<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F116<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F116<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F116<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F116<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F116<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F116<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F116<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F116<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F116<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F116<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F116<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F116*BT116+BU116","v":3.7696083333333332},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY116","v":2.246485932806438}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F119<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F119<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F119<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F119<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F119<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F119<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F119<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F119<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F119<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F119<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F119<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F119<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F119<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F119<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F119<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F119*BT119+BU119","v":4.184663333333333},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY119","v":2.0236686725949093}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F136<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F136<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F136<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F136<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F136<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F136<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F136<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F136<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F136<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F136<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F136<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F136<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F136<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F136<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F136<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F136*BT136+BU136","v":4.413993333333334},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY136","v":1.9185285190787}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F142<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F142<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F142<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F142<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F142<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F142<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F142<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F142<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F142<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F142<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F142<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F142<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F142<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F142<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F142<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F142*BT142+BU142","v":4.207273333333333},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY142","v":2.012793422744879}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F152<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F152<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F152<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F152<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F152<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F152<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F152<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F152<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F152<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F152<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F152<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F152<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F152<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F152<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F152<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F152*BT152+BU152","v":4.587875},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY152","v":1.845815784654825}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F169<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F169<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F169<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F169<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F169<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F169<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F169<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F169<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F169<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F169<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F169<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F169<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F169<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F169<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F169<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F169*BT169+BU169","v":4.801055},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY169","v":1.763856505085498}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F175<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F175<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F175<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F175<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F175<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F175<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F175<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F175<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F175<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F175<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F175<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F175<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F175<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F175<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F175<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F175*BT175+BU175","v":4.3903066666666675},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY175","v":1.9288794009127503}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F185<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F185<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F185<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F185<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F185<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F185<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F185<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F185<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F185<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F185<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F185<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F185<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F185<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F185<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F185<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F185*BT185+BU185","v":5.018003333333334},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY185","v":1.68759794095193}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F201<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F201<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F201<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F201<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F201<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F201<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F201<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F201<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F201<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F201<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F201<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F201<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F201<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F201<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F201<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F201*BT201+BU201","v":4.8774983333333335},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY201","v":1.7362121961476675}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F211<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F211<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F211<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F211<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F211<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F211<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F211<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.07519999999999998},{"$f":"IF(Bilans!F211<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F211<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F211<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F211<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F211<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F211<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F211<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F211<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":3.5280000000000005},{"$f":"Bilans!F211*BT211+BU211","v":5.163913333333333},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY211","v":1.6399136752275578}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F217<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F217<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F217<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F217<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F217<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F217<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F217<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F217<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F217<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F217<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F217<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F217<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F217<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F217<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F217<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F217*BT217+BU217","v":4.595411666666665},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY217","v":1.8427885698357653}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F234<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F234<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F234<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F234<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F234<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F234<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F234<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.07519999999999998},{"$f":"IF(Bilans!F234<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F234<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F234<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F234<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F234<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F234<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F234<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F234<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":3.5280000000000005},{"$f":"Bilans!F234*BT234+BU234","v":5.366326666666667},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY234","v":1.5780575091757223}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F244<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F244<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F244<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F244<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F244<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F244<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F244<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F244<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F244<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F244<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F244<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F244<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F244<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F244<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F244<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F244*BT244+BU244","v":4.248186666666666},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY244","v":1.993408660563391}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"R250*Bilans!F250+S250","v":13.553983333333335},{"v":0.07215283575922944,"d":"7.22%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'E10'!$C$39+'E10'!$C$40)","v":0.9779583333333333},null,12.576025000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AC250*Bilans!F250+AD250","v":5.716366666666667},5.500654716981132,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"AJ250*Bilans!F250+AK250","v":13.553983333333335},{"v":0.07215283575922944,"d":"7.22%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":12.576025000000001},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AU250*Bilans!F250+AV250","v":5.716366666666667},5.500654716981132,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!W250<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W250<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W250<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W250<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W250<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W250<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB250*Bilans!F250+BC250","v":11.50953888888889},{"v":0.08496937564348797,"d":"8.50%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":10.531580555555557},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W250<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W250<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W250<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W250<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W250<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"BM250*Bilans!F250+BN250","v":5.465351851851851},5.25911215932914,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F250<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F250<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F250<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F250<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F250*BT250+BU250","v":4.000553333333333},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY250","v":2.116800199228254}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'E10'!$C$39+'E10'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!W260<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W260<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W260<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W260<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W260<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W260<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB260*Bilans!F260+BC260","v":7.195555555555555},{"v":0,"d":"0.00%"},0,null,7.195555555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W260<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W260<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W260<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W260<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W260<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.292532407407408},2.2060217505241093,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F260<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F260<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F260<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F260<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F260*BT260+BU260","v":4.893648333333334},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY260","v":1.7304823551256245}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"R277*Bilans!F277+S277","v":14.444004166666666},{"v":0.046680990180181466,"d":"4.67%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'E10'!$C$39+'E10'!$C$40)","v":0.6742604166666668},null,13.76974375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AC277*Bilans!F277+AD277","v":6.068408333333332},5.839411792452829,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"AJ277*Bilans!F277+AK277","v":14.444004166666666},{"v":0.046680990180181466,"d":"4.67%"},0.6742604166666668,null,13.76974375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AU277*Bilans!F277+AV277","v":6.068408333333332},5.839411792452829,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!W277<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W277<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W277<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W277<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W277<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W277<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB277*Bilans!F277+BC277","v":12.399559722222223},{"v":0.05437777080570626,"d":"5.44%"},0.6742604166666668,null,11.725299305555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W277<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W277<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W277<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W277<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W277<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"BM277*Bilans!F277+BN277","v":5.7656064814814805},5.548036425576519,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F277<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F277<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F277<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F277<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F277*BT277+BU277","v":4.320861666666667},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY277","v":1.9598804003267687}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"R286*Bilans!F286+S286","v":13.664675},{"v":0.0688042342756048,"d":"6.88%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'E10'!$C$39+'E10'!$C$40)","v":0.9401875},null,12.7244875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AC286*Bilans!F286+AD286","v":5.760149999999999},5.542785849056603,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"AJ286*Bilans!F286+AK286","v":13.664675},{"v":0.0688042342756048,"d":"6.88%"},0.9401875,null,12.7244875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AU286*Bilans!F286+AV286","v":5.760149999999999},5.542785849056603,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!W286<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W286<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W286<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W286<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W286<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W286<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB286*Bilans!F286+BC286","v":11.620230555555558},{"v":0.08090953923031263,"d":"8.09%"},0.9401875,null,10.680043055555558,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W286<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W286<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W286<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W286<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W286<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"BM286*Bilans!F286+BN286","v":5.502694444444444},5.295045597484276,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F286<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F286<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F286<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F286<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F286*BT286+BU286","v":4.04039},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY286","v":2.0959293763778386}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.8099999999999999},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$6,0))))))","v":4.73},{"$f":"R292*Bilans!F292+S292","v":11.999750000000002},{"v":0.11254921977541196,"d":"11.25%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'E10'!$C$39+'E10'!$C$40)","v":1.3505624999999999},null,10.649187500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.17666666666666644},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"AC292*Bilans!F292+AD292","v":5.248916666666667},5.050844339622642,141.4413194646226,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.597741438709573},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$5,0))))))","v":1.0066666666666668},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$6,0))))))","v":0.08333333333333215},{"$f":"AJ292*Bilans!F292+AK292","v":9.118166666666669},{"v":0.1481177685572757,"d":"14.81%"},1.3505624999999999,null,7.767604166666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.12333333333333323},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.866666666666667},{"$f":"AU292*Bilans!F292+AV292","v":3.973583333333333},3.82363679245283,107.0752129174528,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":8.71530608392928},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.8099999999999999},{"$f":"IF(Bilans!W292<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W292<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W292<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W292<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W292<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W292<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB292*Bilans!F292+BC292","v":14.465305555555556},{"v":0.09336563924025108,"d":"9.34%"},1.3505624999999999,null,13.114743055555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W292<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W292<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W292<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W292<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W292<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"BM292*Bilans!F292+BN292","v":4.750305555555558},4.571048742138367,128.00536345047172,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.29026682494108},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F292<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F292<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.11133333333333335},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F292<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F292<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.626666666666666},{"$f":"Bilans!F292*BT292+BU292","v":3.625883333333333},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY292","v":2.335533527836414}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.8099999999999999},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$6,0))))))","v":4.73},{"$f":"R309*Bilans!F309+S309","v":10.764499999999998},{"v":0.1428189883413071,"d":"14.28%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'E10'!$C$39+'E10'!$C$40)","v":1.5373750000000002},null,9.227124999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.17666666666666644},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"AC309*Bilans!F309+AD309","v":4.9795},4.791594339622641,155.66452531132074,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.068197610201828},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$5,0))))))","v":1.0066666666666668},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$6,0))))))","v":0.08333333333333215},{"$f":"AJ309*Bilans!F309+AK309","v":7.582999999999999},{"v":0.202739680865093,"d":"20.27%"},1.5373750000000002,null,6.045624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.12333333333333323},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.866666666666667},{"$f":"AU309*Bilans!F309+AV309","v":3.7854999999999994},3.6426509433962257,118.33880119811319,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":10.613020737022852},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.8099999999999999},{"$f":"IF(Bilans!W309<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W309<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W309<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W309<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W309<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W309<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB309*Bilans!F309+BC309","v":13.230055555555554},{"v":0.11620321574193443,"d":"11.62%"},1.5373750000000002,null,11.692680555555553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W309<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W309<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W309<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W309<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W309<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"BM309*Bilans!F309+BN309","v":4.565611111111113},4.393323899371071,142.72591351886797,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":8.799608425305117},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F309<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F309<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.11133333333333335},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F309<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F309<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.626666666666666},{"$f":"Bilans!F309*BT309+BU309","v":3.4560999999999993},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY309","v":2.450268248321304}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.8099999999999999},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$6,0))))))","v":4.73},{"$f":"R315*Bilans!F315+S315","v":12.789499999999999},{"v":0.0962606044020486,"d":"9.63%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'E10'!$C$39+'E10'!$C$40)","v":1.2311250000000005},null,11.558374999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.17666666666666644},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"AC315*Bilans!F315+AD315","v":5.421166666666666},5.216594339622641,131.12953191509436,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":5.734206659083226},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$5,0))))))","v":1.0066666666666668},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$6,0))))))","v":0.08333333333333215},{"$f":"AJ315*Bilans!F315+AK315","v":10.099666666666664},{"v":0.1218975873791215,"d":"12.19%"},1.2311250000000005,null,8.868541666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.12333333333333323},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.866666666666667},{"$f":"AU315*Bilans!F315+AV315","v":4.0938333333333325},3.9393490566037728,99.02341723584907,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.593394129381593},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.8099999999999999},{"$f":"IF(Bilans!W315<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W315<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W315<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W315<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W315<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W315<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB315*Bilans!F315+BC315","v":15.255055555555554},{"v":0.08070275427818105,"d":"8.07%"},1.2311250000000005,null,14.023930555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W315<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W315<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W315<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W315<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W315<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"BM315*Bilans!F315+BN315","v":4.868388888888891},4.684676100628932,117.75870314150951,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.385293104038524},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F315<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F315<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.11133333333333335},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F315<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F315<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.626666666666666},{"$f":"Bilans!F315*BT315+BU315","v":3.7344333333333326},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY315","v":2.26764580784856}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R325*Bilans!F325+S325","v":8.97825},{"v":0.2067647277216236,"d":"20.68%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'E10'!$C$39+'E10'!$C$40)","v":1.856385416666667},null,7.121864583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC325*Bilans!F325+AD325","v":4.51225},4.341976415094339,174.30104472523587,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.00200989897871},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ325*Bilans!F325+AK325","v":6.940433333333333},{"v":0.26747399297834434,"d":"26.75%"},1.856385416666667,null,5.084047916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU325*Bilans!F325+AV325","v":3.432725},3.3031882075471697,132.60071001261795,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":14.461927234679933},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W325<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W325<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W325<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W325<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W325<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W325<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB325*Bilans!F325+BC325","v":10.393805555555556},{"v":0.17860497839257894,"d":"17.86%"},1.856385416666667,null,8.537420138888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W325<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W325<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W325<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W325<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W325<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM325*Bilans!F325+BN325","v":4.226884259259259},4.067379192872116,163.2778197842636,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":11.744778451862915},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F325<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F325<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F325<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F325<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F325*BT325+BU325","v":3.122511666666666},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY325","v":2.7120385756839736}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R342*Bilans!F342+S342","v":7.130259259259259},{"v":0.32012627456276593,"d":"32.01%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'E10'!$C$39+'E10'!$C$40)","v":2.2825833333333336},null,4.847675925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC342*Bilans!F342+AD342","v":3.9232962962962965},3.775247379454927,190.16676099790357,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":15.877815140329842},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ342*Bilans!F342+AK342","v":6.647074074074075},{"v":0.34339670476010054,"d":"34.34%"},2.2825833333333336,null,4.364490740740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU342*Bilans!F342+AV342","v":2.989333333333333},2.8765283018867924,144.8964836226415,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":20.838550401427298},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W342<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W342<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W342<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W342<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W342<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W342<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB342*Bilans!F342+BC342","v":7.130259259259259},{"v":0.32012627456276593,"d":"32.01%"},2.2825833333333336,null,4.847675925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W342<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W342<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W342<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W342<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W342<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM342*Bilans!F342+BN342","v":3.9232962962962965},3.775247379454927,190.16676099790357,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":15.877815140329842},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F342<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F342<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F342<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F342<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F342*BT342+BU342","v":2.7085925925925927},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY342","v":3.1264842546577136}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R352*Bilans!F352+S352","v":7.213273148148148},{"v":0.3459493397909076,"d":"34.59%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'E10'!$C$39+'E10'!$C$40)","v":2.4954270833333334},null,4.717846064814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC352*Bilans!F352+AD352","v":3.712865740740741},3.5727575995807133,198.21748481413786,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":18.47914269575637},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ352*Bilans!F352+AK352","v":6.529310185185186},{"v":0.38218847206790457,"d":"38.22%"},2.4954270833333334,null,4.033883101851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU352*Bilans!F352+AV352","v":2.8503333333333334},2.7427735849056605,152.16976418396226,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":24.071070927376912},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W352<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W352<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W352<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W352<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W352<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W352<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB352*Bilans!F352+BC352","v":7.213273148148148},{"v":0.3459493397909076,"d":"34.59%"},2.4954270833333334,null,4.717846064814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W352<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W352<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W352<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W352<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W352<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM352*Bilans!F352+BN352","v":3.712865740740741},3.5727575995807133,198.21748481413786,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":18.47914269575637},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F352<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F352<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F352<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F352<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F352*BT352+BU352","v":2.600481481481481},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY352","v":3.2564631408945344}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R358*Bilans!F358+S358","v":7.120106481481481},{"v":0.3169267326552415,"d":"31.69%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'E10'!$C$39+'E10'!$C$40)","v":2.2565520833333337},null,4.863554398148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC358*Bilans!F358+AD358","v":3.9490324074074077},3.8000123165618453,189.04016271508124,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":15.578693585278153},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ358*Bilans!F358+AK358","v":6.661476851851853},{"v":0.3387465172540568,"d":"33.87%"},2.2565520833333337,null,4.404924768518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU358*Bilans!F358+AV358","v":3.006333333333333},2.89288679245283,143.91316248584903,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":20.46372075618139},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W358<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W358<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W358<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W358<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W358<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W358<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB358*Bilans!F358+BC358","v":7.120106481481481},{"v":0.3169267326552415,"d":"31.69%"},2.2565520833333337,null,4.863554398148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W358<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W358<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W358<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W358<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W358<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM358*Bilans!F358+BN358","v":3.9490324074074077},3.8000123165618453,189.04016271508124,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":15.578693585278153},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F358<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F358<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F358<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F358<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F358*BT358+BU358","v":2.7218148148148145},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY358","v":3.111296200950182}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R369*Bilans!F369+S369","v":7.14675},{"v":0.3073177201758375,"d":"30.73%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'E10'!$C$39+'E10'!$C$40)","v":2.196322916666667},null,4.950427083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC369*Bilans!F369+AD369","v":4.01275},3.861325471698113,186.5087776025943,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":14.885842418956244},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ369*Bilans!F369+AK369","v":6.696233333333334},{"v":0.3279937850632445,"d":"32.80%"},2.196322916666667,null,4.499910416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU369*Bilans!F369+AV369","v":3.0497750000000003},2.9346891509433966,141.7506216965802,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":19.58608886447907},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W369<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W369<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W369<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W369<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W369<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W369<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB369*Bilans!F369+BC369","v":8.562305555555556},{"v":0.2565106912403526,"d":"25.65%"},2.196322916666667,null,6.365982638888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W369<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W369<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W369<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W369<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W369<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM369*Bilans!F369+BN369","v":3.8908009259259257},3.743978249475891,180.8407014116221,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":15.352408232618963},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F369<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F369<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F369<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F369<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F369*BT369+BU369","v":2.7573216666666664},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY369","v":3.0712311136555543}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R370*Bilans!F370+S370","v":7.157333333333333},{"v":0.32861400894187787,"d":"32.86%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'E10'!$C$39+'E10'!$C$40)","v":2.3520000000000003},null,4.805333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC370*Bilans!F370+AD370","v":3.854666666666667},3.709207547169812,193.01974233962267,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":16.694999999999993},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ370*Bilans!F370+AK370","v":6.608666666666667},{"v":0.3558962977907798,"d":"35.59%"},2.3520000000000003,null,4.256666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU370*Bilans!F370+AV370","v":2.944},2.8329056603773584,147.41874475471695,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":21.859259510869567},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W370<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W370<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W370<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W370<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W370<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W370<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB370*Bilans!F370+BC370","v":7.157333333333333},{"v":0.32861400894187787,"d":"32.86%"},2.3520000000000003,null,4.805333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W370<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W370<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W370<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W370<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W370<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM370*Bilans!F370+BN370","v":3.854666666666667},3.709207547169812,193.01974233962267,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":16.694999999999993},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F370<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F370<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F370<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F370<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F370*BT370+BU370","v":2.6733333333333333},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY370","v":3.167720234297976}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R371*Bilans!F371+S371","v":7.47675},{"v":0.2855616299417082,"d":"28.56%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'E10'!$C$39+'E10'!$C$40)","v":2.1350729166666667},null,5.341677083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC371*Bilans!F371+AD371","v":4.10275},3.947929245283019,184.888435432783,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":14.116206000040622},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ371*Bilans!F371+AK371","v":6.740233333333333},{"v":0.3167654309692543,"d":"31.68%"},2.1350729166666667,null,4.605160416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU371*Bilans!F371+AV371","v":3.1187750000000003},3.001085377358491,140.5460801211085,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":18.56987572577908},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W371<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W371<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W371<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W371<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W371<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W371<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB371*Bilans!F371+BC371","v":8.892305555555556},{"v":0.2401034133754838,"d":"24.01%"},2.1350729166666667,null,6.757232638888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W371<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W371<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W371<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W371<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W371<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM371*Bilans!F371+BN371","v":3.951356481481481},3.8022486897274628,178.0659600751441,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":14.657058769081882},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F371<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F371<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F371<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F371<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F371*BT371+BU371","v":2.8231216666666663},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY371","v":2.9996482946560654}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/AE375","v":4.117043655183569},{"$f":"SUM(AF7:AF372)/229","v":3.9753723151276037},{"$f":"SUM(AG7:AG372)/Z373","v":3.7551815262830393},{"$f":"SUM(AH7:AH372)","v":3117.380986561972},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.388041531427815},{"$f":"SUM(AX7:AX372)/229","v":3.279442388764883},{"$f":"SUM(AY7:AY372)/AR373","v":2.9508526014257046},{"$f":"SUM(AZ7:AZ372)","v":4017.677280959598},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9508.55192},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9905758555717292},{"$f":"SUM(BP7:BP372)/229","v":3.851924418490751},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.5339959109392707},{"$f":"SUM(BR7:BR372)","v":3537.834115727286},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1320.5930523642064},null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":922.7819164345722},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.6180631571622093}]
[{"$nulls":30},{"$f":"COUNT(AE7:AE371)","v":229},{"$nulls":17},{"$f":"COUNT(AW7:AW371)","v":229},{"$nulls":17},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"251.A10","index":42,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A10"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.72},{"$f":"E7*Dane!$E$26","v":7.72},{"$f":"F7*Dane!$E$26","v":9.7},{"$f":"G7*Dane!$E$26","v":10.97},{"$f":"H7*Dane!$E$26","v":11.95},{"$f":"I7*Dane!$E$26","v":15.84},{"$f":"S5*T3+S6","v":16.817999999999998},{"$f":"$S$5*U3+$S$6","v":18.285},{"$f":"J7*Dane!$E$26","v":20.73},{"$f":"K7*Dane!$E$26","v":22.4}]
[null,"Q",null,6.72,7.72,9.7,10.97,11.95,15.84,20.73,22.4,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2},{"$f":"(P4-O4)/(P3-O3)","v":0.24749999999999994},{"$f":"(Q4-P4)/(Q3-P3)","v":0.14111111111111127},{"$f":"(R4-Q4)/(R3-Q3)","v":0.19599999999999973},{"$f":"(S4-R4)/(S3-R3)","v":1.2966666666666669},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.48900000000000005},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.16699999999999982}]
[null,"COP",null,2.39,2.66,3.16,4.46,5.31,5.85,8.55,8.87,null,"b=",{"$f":"N4-N5*$N$3","v":10.719999999999999},{"$f":"O4-O5*O3","v":11.4325},{"$f":"P4-P5*P3","v":10.687777777777779},{"$f":"Q4-Q5*Q3","v":10.578000000000001},{"$f":"R4-R5*R3","v":2.8733333333333313},{"$f":"S4-S5*$S$3","v":10.95},null,null,{"$f":"V4-V5*V3","v":17.390000000000004}]
[{"$nulls":3},{"$f":"D5","v":6.72},7.72,9.7,10.97,11.95,15.84,20.73,22.4,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.719999999999999},7.720000000000001,9.7,10.97,11.95,15.84,{"$f":"T4","v":16.817999999999998},{"$f":"U4","v":18.285},{"$f":"V5*V3+V6","v":20.73},{"$f":"W4","v":22.4}]
[null,"Q",null,6.32,7.3,8.23,9.86,10.72,13.22,20.24,22.96,null,"COP",{"$f":"D6","v":2.39},2.66,3.16,4.46,5.31,5.85,{"$f":"T3*S10+S11","v":6.390000000000001},{"$f":"U3*S10+S11","v":7.2},{"$f":"J6","v":8.55},{"$f":"K6","v":8.87}]
[null,"COP",null,2.05,2.27,2.67,3.55,4.14,4.52,6.18,9.07,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.054000000000000006},{"$f":"(P9-O9)/(P3-O3)","v":0.0625},{"$f":"(Q9-P9)/(Q3-P3)","v":0.14444444444444443},{"$f":"(R9-Q9)/(R3-Q3)","v":0.16999999999999993},{"$f":"(S9-R9)/(S3-R3)","v":0.18000000000000002},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.27000000000000013},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.03199999999999985}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.47},{"$f":"O9-O10*O3","v":3.5975},{"$f":"P9-P10*P3","v":4.171111111111111},{"$f":"Q9-Q10*Q3","v":4.12},{"$f":"R9-R10*R3","v":4.049999999999999},{"$f":"S9-S10*$S$3","v":3.1499999999999986},null,null,{"$f":"V9-V10*V3","v":7.910000000000004}]
[null,"Q",null,6.12,7.14,9.18,10.86,11.86,15.16,19.69,21.88,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.878,"d":"1.88"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.082,"d":"2.08"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.4539999999999997,"d":"2.45"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":3.17},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.6719999999999997,"d":"3.67"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":4.008,"d":"4.01"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.524,"d":"5.52"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.854000000000001,"d":"7.85"}},null,"COP=",{"$f":"N10*N3+N11","v":2.39},{"$f":"O10*O3+O11","v":2.66},3.16,4.46,5.309999999999999,5.85,{"$f":"T9","v":6.390000000000001},{"$f":"U9","v":7.2},8.55,{"$f":"W9","v":8.87}]
[null,"Qmax",null,{"$f":"D12","v":6.12},7.14,9.18,10.86,11.86,15.16,19.69,21.88,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.62,1.8,2.13,2.6,2.97,3.24,4.54,6.03,null,"Q",{"$f":"D9*Dane!$E$26","v":6.32},{"$f":"E9*Dane!$E$26","v":7.3},{"$f":"F9*Dane!$E$26","v":8.23},{"$f":"G9*Dane!$E$26","v":9.86},{"$f":"H9*Dane!$E$26","v":10.72},{"$f":"I9*Dane!$E$26","v":13.22},{"$f":"S16*T14+S17","v":14.623999999999999},{"$f":"$S$16*U14+$S$17","v":16.729999999999997},{"$f":"J9*Dane!$E$26","v":20.24},{"$f":"K9*Dane!$E$26","v":22.96}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1959999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.11625000000000008},{"$f":"(Q15-P15)/(Q3-P3)","v":0.181111111111111},{"$f":"(R15-Q15)/(R3-Q3)","v":0.17200000000000024},{"$f":"(S15-R15)/(S3-R3)","v":0.8333333333333334},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.7019999999999997},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.27200000000000024}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":10.239999999999998},{"$f":"O15-O16*O3","v":9.043750000000001},{"$f":"P15-P16*P3","v":9.497777777777777},{"$f":"Q15-Q16*Q3","v":9.515999999999998},{"$f":"R15-R16*R3","v":4.886666666666667},{"$f":"S15-S16*$S$3","v":6.200000000000003},null,null,{"$f":"V15-V16*V14","v":14.799999999999994}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},54,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":6.32},{"$f":"O16*O14+O17","v":7.3},8.23,9.86,10.72,13.22,{"$f":"T15","v":14.623999999999999},{"$f":"U15","v":16.729999999999997},20.24,{"$f":"W15","v":22.96}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},56,{"$nulls":6},"COP",{"$f":"D10","v":2.05},2.27,2.67,3.55,4.14,4.52,{"$f":"T14*S21+S22","v":4.851999999999999},{"$f":"U14*S21+S22","v":5.35},{"$f":"J10","v":6.18},{"$f":"K10","v":9.07}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.04400000000000004},{"$f":"(P20-O20)/(P14-O14)","v":0.04999999999999999},{"$f":"(Q20-P20)/(Q14-P14)","v":0.09777777777777777},{"$f":"(R20-Q20)/(R14-Q14)","v":0.11799999999999997},{"$f":"(S20-R20)/(S14-R14)","v":0.12666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.166},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.28900000000000003}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.9300000000000006},{"$f":"O20-O21*O14","v":3.0199999999999996},{"$f":"P20-P21*P14","v":3.3544444444444443},{"$f":"Q20-Q21*Q14","v":3.314},{"$f":"R20-R21*R14","v":3.2533333333333334},{"$f":"S20-S21*$S$3","v":2.8599999999999994},null,null,{"$f":"V20-V21*V14","v":0.3999999999999986}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,16 | 4,46 | 5,31"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.05},{"$f":"O21*O14+O22","v":2.2699999999999996},2.67,3.55,4.14,4.52,{"$f":"T20","v":4.851999999999999},{"$f":"U20","v":5.35},6.18,{"$f":"W20","v":9.07}]
[null,47276,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":14.719999999999999},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":6.12},{"$f":"E14*Dane!$E$26","v":7.14},{"$f":"F14*Dane!$E$26","v":9.18},{"$f":"G14*Dane!$E$26","v":10.86},{"$f":"H14*Dane!$E$26","v":11.86},{"$f":"I14*Dane!$E$26","v":15.16},{"$f":"S27*T25+S28","v":16.066000000000003},{"$f":"S27*U25+S28","v":17.425},{"$f":"J14*Dane!$E$26","v":19.69},{"$f":"K14*Dane!$E$26","v":21.88}]
[null,{"$f":"D14+8","v":14.120000000000001},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.2039999999999999},{"$f":"(P26-O26)/(P3-O3)","v":0.255},{"$f":"(Q26-P26)/(Q3-P3)","v":0.18666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.2},{"$f":"(S26-R26)/(S3-R3)","v":1.1000000000000003},{"$f":"(V26-S26)/(V3-S3)","v":0.4530000000000001},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.21899999999999978}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":14.32},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":10.2},10.965,10.486666666666666,10.459999999999999,4.1599999999999975,10.629999999999999,null,null,{"$f":"V26-V27*V25","v":15.310000000000006}]
[null,{"$f":"D9+8","v":14.32},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":6.120000000000001},{"$f":"O27*O25+O28","v":7.14},9.18,10.86,11.86,15.16,{"$f":"T26","v":16.066000000000003},{"$f":"U26","v":17.425},19.69,{"$f":"W26","v":21.88}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.878,"d":"1.88"}},{"v":2.082,"d":"2.08"},{"v":2.4539999999999997,"d":"2.45"},3.17,{"v":3.6719999999999997,"d":"3.67"},{"v":4.008,"d":"4.01"},{"$f":"T25*S32+S33","v":4.3112},{"$f":"U25*S32+S33","v":4.766},{"$f":"J13","v":5.524},{"$f":"K13","v":7.854000000000001}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.04079999999999999},{"$f":"(P31-O31)/(P25-O25)","v":0.046499999999999986},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07955555555555557},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10039999999999996},{"$f":"(S31-R31)/(S25-R25)","v":0.1120000000000001},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.1516},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.2330000000000001}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.694},{"$f":"O31-O32*O25","v":2.7794999999999996},{"$f":"P31-P32*P25","v":3.0108888888888887},{"$f":"Q31-Q32*Q25","v":2.9692},{"$f":"R31-R32*R25","v":2.887999999999999},{"$f":"S31-S32*$S$3","v":2.492},null,null,{"$f":"V31-V32*V25","v":0.8639999999999981}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.8780000000000001},{"$f":"O32*O25+O33","v":2.082},2.4539999999999997,3.17,3.6719999999999997,4.008,{"$f":"T31","v":4.3112},{"$f":"U31","v":4.766},5.524,{"$f":"W31","v":7.854000000000001}]
[{"$nulls":13},70,70,55,55,45,45]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-24.458398744113033},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-27.617801047120413},-23.21317474839891,-23.993208828522892,-2.5492589363557103,-4.548211036992121,20,20,-31.30544993662861,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A10"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":4.8587951807228915},{"$f":"E66*Dane!$E$26","v":5.68},{"$f":"F66*Dane!$E$26","v":6.64},{"$f":"G66*Dane!$E$26","v":9.33},{"$f":"H66*Dane!$E$26","v":10.78},{"$f":"I66*Dane!$E$26","v":13.76},{"$f":"I57*J52+I58","v":14.373999999999999},{"$f":"I57*K52+I58","v":15.294999999999998},{"$f":"L66*Dane!$E$26","v":16.83},{"$f":"M66*Dane!$E$26","v":20.74}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.6462814070351761},1.81,1.99,2.24,2.53,2.69,null,null,3.3,4.09]
[null,"Q",null,{"$f":"D54","v":4.8587951807228915},5.68,6.64,9.33,10.78,13.76,null,null,{"$f":"L54","v":16.83},{"$f":"M54","v":20.74}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.16424096385542164},{"$f":"(F54-E54)/(F52-E52)","v":0.12},0.2988888888888889,0.28999999999999987,0.9933333333333335,{"$f":"(L54-I54)/(L52-I52)","v":0.30699999999999983}]
[null,"b=",null,{"$f":"D54-D57*D52","v":8.143614457831324},{"$f":"E54-E57*E52","v":7.4799999999999995},8.732222222222223,8.75,3.8266666666666644,10.690000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":4.8587951807228915},{"$f":"E57*E52+E58","v":5.68},6.640000000000001,9.33,10.78,13.76]
[null,"COP",null,{"$f":"D55","v":1.6462814070351761},{"$f":"E55","v":1.81},1.99,2.24,2.53,2.69,null,null,{"$f":"L55","v":3.3},{"$f":"M55","v":4.09}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.032743718592964786},{"$f":"(F61-E61)/(F52-E52)","v":0.022499999999999992},0.027777777777777804,0.05799999999999992,0.05333333333333338,{"$f":"(L61-I61)/(L52-I52)","v":0.060999999999999985}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.301155778894472},{"$f":"E61-E62*E52","v":2.1475},2.184444444444445,2.1240000000000006,2.1566666666666663,2.08]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.6462814070351763},{"$f":"E62*E52+E63","v":1.81},1.9900000000000002,2.24,2.53,2.69]
[{"$nulls":3},{"$f":"E66/F66*E66","v":4.8587951807228915},5.68,6.64,9.33,10.78,13.76,null,null,16.83,20.74]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-251-A16","index":43,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4319.035587912103},null,null,"COP",{"$f":"K13","v":3.9738817686418813},{"$f":"L13","v":3.42815246985114},{"$f":"M13","v":3.8302792870062867},{"$f":"N13","v":3.403707049500324},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9996542170277353},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9996542170277353},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9967503124771149},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9967597219353321},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.8302792870062867},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.4578297226472987E-4},{"$f":"1-L3","v":3.4578297226472987E-4},{"$f":"1-M3","v":0.003249687522885125},{"$f":"1-N3","v":3.2402780646678675E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9967503124771149},null,null,"COP-Inst",{"$f":"K14","v":3.9742276712213678},{"$f":"L14","v":3.4284983724306266},{"$f":"M14","v":3.8335395694282792},{"$f":"N14","v":3.4069578610985056}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.003249687522885125},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.8335395694282792},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R7*Bilans!F7+S7","v":13.06175},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.16545288086716306,"d":"16.55%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":10.900645833333332},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC7*Bilans!F7+AD7","v":4.3723833333333335},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":4.207387735849057},{"$f":"AF7*Z7","v":199.6678960863208},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":13.422398539316848},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ7*Bilans!F7+AK7","v":13.2448},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.1631662363090924,"d":"16.32%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":11.083695833333334},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU7*Bilans!F7+AV7","v":3.5815666666666663},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.4464132075471694},{"$f":"AX7*AR7","v":163.55470838396226},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":16.386089420830736},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB7*Bilans!F7+BC7","v":13.06175},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.16545288086716306,"d":"16.55%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":10.900645833333332},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W7<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W7<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W7<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W7<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W7<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM7*Bilans!F7+BN7","v":4.24975},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":4.089382075471698},{"$f":"BP7*BJ7","v":194.06776046462267},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":13.809723317057868},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F7<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F7<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F7<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F7<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F7*BT7+BU7","v":3.3132666666666664},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.555898134677737},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC7*Bilans!F7+CD7","v":13.5177},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.15987217993199043,"d":"15.99%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"CE7-CG7","v":11.356595833333333},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN7*Bilans!F7+CO7","v":3.3132666666666664},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":3.1882377358490563},{"$f":"CQ7*CK7","v":151.30260411132076},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":17.712993722207692}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R8*Bilans!F8+S8","v":12.427222222222222},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.20470517233671603,"d":"20.47%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":9.883305555555555},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC8*Bilans!F8+AD8","v":3.8850000000000002},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.7383962264150945},{"$f":"AF8*Z8","v":211.75771584905664},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":18.030822822822824},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ8*Bilans!F8+AK8","v":12.509},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.20336690915873906,"d":"20.34%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":9.965083333333332},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU8*Bilans!F8+AV8","v":3.2049259259259264},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.0839853249475895},{"$f":"AX8*AR8","v":174.68926474633128},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":21.856900373268},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB8*Bilans!F8+BC8","v":12.427222222222222},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.20470517233671603,"d":"20.47%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":9.883305555555555},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W8<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W8<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W8<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W8<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W8<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM8*Bilans!F8+BN8","v":3.8850000000000002},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.7383962264150945},{"$f":"BP8*BJ8","v":211.75771584905664},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":18.030822822822824},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F8<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F8<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F8<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F8<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F8*BT8+BU8","v":3.0036370370370364},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.819372643432628},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC8*Bilans!F8+CD8","v":12.87351851851852},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.1976084986406203,"d":"19.76%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"CE8-CG8","v":10.329601851851852},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN8*Bilans!F8+CO8","v":3.0036370370370364},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.890292243186582},{"$f":"CQ8*CK8","v":163.71771382306076},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":23.321641664056667}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2406.220806302},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R9*Bilans!F9+S9","v":12.33486111111111},{"v":0.21410016777201027,"d":"21.41%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.6408958333333334},null,9.693965277777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC9*Bilans!F9+AD9","v":3.76625},3.6241273584905658,213.7202265212264,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":19.363581369620537},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ9*Bilans!F9+AK9","v":12.34275},{"v":0.21396332529892717,"d":"21.40%"},2.6408958333333334,null,9.701854166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU9*Bilans!F9+AV9","v":3.1090462962962966},2.9917237945492667,176.4264397502621,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":23.4567392644523},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB9*Bilans!F9+BC9","v":12.33486111111111},{"v":0.21410016777201027,"d":"21.41%"},2.6408958333333334,null,9.693965277777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W9<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W9<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W9<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W9<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W9<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM9*Bilans!F9+BN9","v":3.76625},3.6241273584905658,213.7202265212264,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":19.363581369620537},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F9<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F9<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F9<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F9<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F9*BT9+BU9","v":2.9257018518518514},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":2.8944754188343276},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC9*Bilans!F9+CD9","v":12.737175925925927},{"v":0.20733762717039286,"d":"20.73%"},2.6408958333333334,null,10.096280092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN9*Bilans!F9+CO9","v":2.9257018518518514},2.815298008385744,166.0223465015199,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":24.926698626920167}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R10*Bilans!F10+S10","v":11.74423611111111},{"v":0.27767255805152646,"d":"27.77%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.2610520833333334},null,8.483184027777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC10*Bilans!F10+AD10","v":3.0068750000000004},2.893408018867925,213.6933725854953,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":30.37516552345319},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ10*Bilans!F10+AK10","v":11.279625},{"v":0.2891099733664314,"d":"28.91%"},3.2610520833333334,null,8.018572916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU10*Bilans!F10+AV10","v":2.495921296296297},2.401735587002097,177.38078221193663,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":36.593431839723685},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB10*Bilans!F10+BC10","v":11.74423611111111},{"v":0.27767255805152646,"d":"27.77%"},3.2610520833333334,null,8.483184027777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W10<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W10<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W10<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W10<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W10<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM10*Bilans!F10+BN10","v":3.0068750000000004},2.893408018867925,213.6933725854953,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":30.37516552345319},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F10<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F10<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F10<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F10<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F10*BT10+BU10","v":2.427326851851851},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.4887646410546576},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC10*Bilans!F10+CD10","v":11.865300925925927},{"v":0.27483939123767753,"d":"27.48%"},3.2610520833333334,null,8.604248842592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN10*Bilans!F10+CO10","v":2.427326851851851},2.3357296121593283,172.50589443843023,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":37.62753490064708}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.9516539359549534},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R11*Bilans!F11+S11","v":11.824444444444444},{"v":0.2686666040218005,"d":"26.87%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.1768333333333336},null,8.647611111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC11*Bilans!F11+AD11","v":3.1100000000000003},2.9926415094339625,214.97341018867928,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":28.564216505894958},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ11*Bilans!F11+AK11","v":11.424},{"v":0.2780841503267974,"d":"27.81%"},3.1768333333333336,null,8.247166666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU11*Bilans!F11+AV11","v":2.5791851851851857},2.481857442348009,178.2817475136269,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":34.44293718946551},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB11*Bilans!F11+BC11","v":11.824444444444444},{"v":0.2686666040218005,"d":"26.87%"},3.1768333333333336,null,8.647611111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W11<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W11<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W11<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W11<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W11<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM11*Bilans!F11+BN11","v":3.1100000000000003},2.9926415094339625,214.97341018867928,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":28.564216505894958},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F11<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F11<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F11<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F11<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F11*BT11+BU11","v":2.4950074074074067},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.3941270346058197},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC11*Bilans!F11+CD11","v":11.983703703703705},{"v":0.26509611818518974,"d":"26.51%"},3.1768333333333336,null,8.806870370370373,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN11*Bilans!F11+CO11","v":2.4950074074074067},2.4008561844863725,172.46310315639408,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":35.60498981670062}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R12*Bilans!F12+S12","v":11.71409722222222},{"v":0.2810884914306718,"d":"28.11%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.2926979166666674},null,8.421399305555553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC12*Bilans!F12+AD12","v":2.9681249999999997},2.8561202830188677,213.10870088738207,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":31.08816986032147},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ12*Bilans!F12+AK12","v":11.225375},{"v":0.293326317977499,"d":"29.33%"},3.2926979166666674,null,7.932677083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU12*Bilans!F12+AV12","v":2.4646342592592596},2.371629192872118,176.95851931885485,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":37.43905361211658},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB12*Bilans!F12+BF8","v":1.7413472222222217},{"v":1,"d":"100.00%"},3.2926979166666674,null,-1.5513506944444457,0.4711488067556897,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":39.4600995711259},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":35.1546504288741},null,{"$f":"IF(Bilans!W12<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W12<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W12<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W12<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W12<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W12<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM12*Bilans!F12+BN12","v":2.9681249999999997},2.1840919811320756,86.18448704796934,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":63.333823806438474},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F12<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F12<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F12<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F12<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F12*BT12+BU12","v":2.4018953703703696},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.525703990893426},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC12*Bilans!F12+CD12","v":11.820810185185186},{"v":0.2785509508302018,"d":"27.86%"},3.2926979166666674,null,8.52811226851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":35.1546504288741},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN12*Bilans!F12+CO12","v":2.4018953703703696},2.311257809224318,172.4539236208202,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":80.25101724158151}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":2919.340932401504},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.9738817686418813},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.42815246985114},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.8302792870062867},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.403707049500324},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R13*Bilans!F13+S13","v":11.753472222222221},{"v":0.2766292466765141,"d":"27.66%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.251354166666667},null,8.502118055555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC13*Bilans!F13+AD13","v":3.0187500000000003},2.9048349056603775,213.86120784198116,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":30.160328502415457},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ13*Bilans!F13+AK13","v":11.296249999999999},{"v":0.2878259746966177,"d":"28.78%"},3.251354166666667,null,8.044895833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU13*Bilans!F13+AV13","v":2.50550925925926},2.4109617400419294,177.50103070623695,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":36.33851734141428},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB13*Bilans!F13+BC13","v":11.753472222222221},{"v":0.2766292466765141,"d":"27.66%"},3.251354166666667,null,8.502118055555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W13<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W13<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W13<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W13<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W13<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM13*Bilans!F13+BN13","v":3.0187500000000003},2.9048349056603775,213.86120784198116,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":30.160328502415457},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F13<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F13<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F13<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F13<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F13*BT13+BU13","v":2.43512037037037},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.477598970491655},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC13*Bilans!F13+CD13","v":11.878935185185187},{"v":0.27370754330923475,"d":"27.37%"},3.251354166666667,null,8.62758101851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN13*Bilans!F13+CO13","v":2.43512037037037},2.3432290356394128,172.51437967636267,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":37.388908069796535}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.9742276712213678},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.4284983724306266},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.8335395694282792},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.4069578610985056},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R14*Bilans!F14+S14","v":12.08986111111111},{"v":0.2397170494100888,"d":"23.97%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.8981458333333334},null,9.191715277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC14*Bilans!F14+AD14","v":3.45125},3.3210141509433964,216.34912737028301,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":23.3432142943378},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ14*Bilans!F14+AK14","v":11.90175},{"v":0.2435058569818164,"d":"24.35%"},2.8981458333333334,null,9.003604166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU14*Bilans!F14+AV14","v":2.8547129629629633},2.7469879454926627,178.95390320309224,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":28.221144955223487},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB14*Bilans!F14+BC14","v":12.08986111111111},{"v":0.2397170494100888,"d":"23.97%"},2.8981458333333334,null,9.191715277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W14<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W14<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W14<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W14<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W14<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM14*Bilans!F14+BN14","v":3.45125},3.3210141509433964,216.34912737028301,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":23.3432142943378},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F14<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F14<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F14<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F14<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F14*BT14+BU14","v":2.718968518518518},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.11455319741525},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC14*Bilans!F14+CD14","v":12.37550925925926},{"v":0.2341839654933766,"d":"23.42%"},2.8981458333333334,null,9.477363425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN14*Bilans!F14+CO14","v":2.718968518518518},2.6163659329140456,170.44446688265197,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":29.630085006364755}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.2570885484684},{"$nulls":4},{"$f":"F11","v":3.9516539359549534},{"$f":"F15","v":3.2570885484684},{"$f":"F28","v":3.7686591041973787},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R15*Bilans!F15+S15","v":11.816180555555555},{"v":0.2695888406316668,"d":"26.96%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.185510416666667},null,8.630670138888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC15*Bilans!F15+AD15","v":3.099375},2.9824174528301888,214.86006374115564,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":28.745230624453853},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ15*Bilans!F15+AK15","v":11.409125},{"v":0.2792072500447376,"d":"27.92%"},3.185510416666667,null,8.223614583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU15*Bilans!F15+AV15","v":2.570606481481482},2.4736024633123694,178.20388706256554,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":34.65806602779643},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB15*Bilans!F15+BC15","v":11.816180555555555},{"v":0.2695888406316668,"d":"26.96%"},3.185510416666667,null,8.630670138888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W15<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W15<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W15<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W15<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W15<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM15*Bilans!F15+BN15","v":3.099375},2.9824174528301888,214.86006374115564,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":28.745230624453853},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F15<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F15<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F15<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F15<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F15*BT15+BU15","v":2.488034259259259},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.4036396651324536},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC15*Bilans!F15+CD15","v":11.971504629629631},{"v":0.266091065009697,"d":"26.61%"},3.185510416666667,null,8.785994212962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN15*Bilans!F15+CO15","v":2.488034259259259},2.3941461740041925,172.47967720415352,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":35.80828874647061}]
[null,10,{"$nulls":8},{"$f":"F19","v":4.055383369847399},{"$f":"F19","v":4.055383369847399},{"$f":"F19","v":4.055383369847399},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R16*Bilans!F16+S16","v":12.468055555555555},{"v":0.20059596747242958,"d":"20.06%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.501041666666667},null,9.967013888888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC16*Bilans!F16+AD16","v":3.9375},3.7889150943396226,210.72051297169816,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":17.46722962962963},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ16*Bilans!F16+AK16","v":12.5825},{"v":0.19877144181733894,"d":"19.88%"},2.501041666666667,null,10.081458333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU16*Bilans!F16+AV16","v":3.247314814814815},3.12477463312369,173.78434122117403,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":21.179719426306637},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB16*Bilans!F16+BC16","v":12.468055555555555},{"v":0.20059596747242958,"d":"20.06%"},2.501041666666667,null,9.967013888888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W16<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W16<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W16<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W16<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W16<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM16*Bilans!F16+BN16","v":3.9375},3.7889150943396226,210.72051297169816,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":17.46722962962963},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F16<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F16<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F16<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F16<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F16*BT16+BU16","v":3.038092592592592},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":2.787397630233735},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC16*Bilans!F16+CD16","v":12.933796296296297},{"v":0.19337258832372842,"d":"19.34%"},2.501041666666667,null,10.43275462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN16*Bilans!F16+CO16","v":3.038092592592592},2.923447589098532,162.58753766771488,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":22.63828852167235}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":639.4600898240305},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R17*Bilans!F17+S17","v":12.40486111111111},{"v":0.20696691485192859,"d":"20.70%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.5673958333333333},null,9.837465277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC17*Bilans!F17+AD17","v":3.85625},3.710731132075472,212.28165123820753,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":18.345960021609937},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ17*Bilans!F17+AK17","v":12.46875},{"v":0.205906432748538,"d":"20.59%"},2.5673958333333333,null,9.901354166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU17*Bilans!F17+AV17","v":3.1817129629629632},3.0616483228511533,175.14924642950734,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":22.235383630411057},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB17*Bilans!F17+BC17","v":12.40486111111111},{"v":0.20696691485192859,"d":"20.70%"},2.5673958333333333,null,9.837465277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W17<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W17<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W17<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W17<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W17<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM17*Bilans!F17+BN17","v":3.85625},3.710731132075472,212.28165123820753,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":18.345960021609937},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F17<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F17<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F17<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F17<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F17*BT17+BU17","v":2.984768518518518},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":2.8371955950629326},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC17*Bilans!F17+CD17","v":12.84050925925926},{"v":0.19994501631483116,"d":"19.99%"},2.5673958333333333,null,10.273113425925928,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN17*Bilans!F17+CO17","v":2.984768518518518},2.8721357442348006,164.30770558831233,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":23.702544399807667}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":3807.0405175518363},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R18*Bilans!F18+S18","v":12.383958333333332},{"v":0.2090885386000034,"d":"20.91%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.5893437500000003},null,9.794614583333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC18*Bilans!F18+AD18","v":3.829375},3.684870283018868,212.74322213738208,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":18.644823894238616},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ18*Bilans!F18+AK18","v":12.431125},{"v":0.20829520658830156,"d":"20.83%"},2.5893437500000003,null,9.84178125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU18*Bilans!F18+AV18","v":3.1600138888888893},3.0407680817610068,175.5564646244104,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":22.594211611235885},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB18*Bilans!F18+BC18","v":12.383958333333332},{"v":0.2090885386000034,"d":"20.91%"},2.5893437500000003,null,9.794614583333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W18<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W18<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W18<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W18<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W18<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM18*Bilans!F18+BN18","v":3.829375},3.684870283018868,212.74322213738208,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":18.644823894238616},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F18<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F18<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F18<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F18<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F18*BT18+BU18","v":2.967130555555555},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":2.8540611659865665},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC18*Bilans!F18+CD18","v":12.809652777777778},{"v":0.2021400419605441,"d":"20.21%"},2.5893437500000003,null,10.220309027777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN18*Bilans!F18+CO18","v":2.967130555555555},2.8551633647798735,164.8407154930424,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":24.06298649930208}]
[null,13,null,null,"COP",{"$f":"BV374","v":4.055383369847399},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4319.035587912103},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R19*Bilans!F19+S19","v":12.328541666666666},{"v":0.21474812849586836,"d":"21.47%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.64753125},null,9.681010416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC19*Bilans!F19+AD19","v":3.758125},3.616308962264151,213.83506117040096,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":19.457848661233992},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ19*Bilans!F19+AK19","v":12.331375},{"v":0.21469878663166111,"d":"21.47%"},2.64753125,null,9.68384375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU19*Bilans!F19+AV19","v":3.1024861111111117},2.9854111635220133,176.5296011574293,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":23.56981623160637},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB19*Bilans!F19+BC19","v":12.328541666666666},{"v":0.21474812849586836,"d":"21.47%"},2.64753125,null,9.681010416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W19<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W19<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W19<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W19<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W19<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM19*Bilans!F19+BN19","v":3.758125},3.616308962264151,213.83506117040096,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":19.457848661233992},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F19<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F19<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F19<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F19<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F19*BT19+BU19","v":2.920369444444444},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":2.8997605454108},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC19*Bilans!F19+CD19","v":12.727847222222223},{"v":0.2080109231180537,"d":"20.80%"},2.64753125,null,10.080315972222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN19*Bilans!F19+CO19","v":2.920369444444444},2.8101668238993707,166.16727192228774,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":25.039649568690418}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":4458.265134601541},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R20*Bilans!F20+S20","v":11.970763888888888},{"v":0.2525484542780733,"d":"25.25%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.0231979166666667},null,8.947565972222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC20*Bilans!F20+AD20","v":3.298125},3.173667452830189,216.27512249115566,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":25.552340850230557},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ20*Bilans!F20+AK20","v":11.687375},{"v":0.25867210701005716,"d":"25.87%"},3.0231979166666667,null,8.664177083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU20*Bilans!F20+AV20","v":2.7310787037037043},2.628019129979036,179.09096264589888,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":30.857702508675},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB20*Bilans!F20+BC20","v":11.970763888888888},{"v":0.2525484542780733,"d":"25.25%"},3.0231979166666667,null,8.947565972222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W20<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W20<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W20<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W20<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W20<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM20*Bilans!F20+BN20","v":3.298125},3.173667452830189,216.27512249115566,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":25.552340850230557},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F20<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F20<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F20<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F20<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F20*BT20+BU20","v":2.618473148148148},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.234087811445501},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC20*Bilans!F20+CD20","v":12.199699074074076},{"v":0.24780922040047282,"d":"24.78%"},3.0231979166666667,null,9.176501157407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN20*Bilans!F20+CO20","v":2.618473148148148},2.5196628406708594,171.7068336874869,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":32.18471582428408}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":5},"70/55",{"$f":"CS373+CA373","v":4854.848564572743},{"$nulls":5},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.3374999999999999},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.062499999999998},{"$f":"R21*Bilans!F21+S21","v":11.480624999999998},{"v":0.29502966955196264,"d":"29.50%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.387125},null,8.093499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.057499999999999996},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.3525},{"$f":"AC21*Bilans!F21+AD21","v":2.9126250000000002},2.80271462264151,215.47550290330196,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":32.64277756319471},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.375},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.425},{"$f":"AJ21*Bilans!F21+AK21","v":11.55625},{"v":0.293098972417523,"d":"29.31%"},3.387125,null,8.169125000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6769999999999996},{"$f":"AU21*Bilans!F21+AV21","v":2.3633499999999996},2.2741669811320753,174.8402316764151,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":40.22940740897456},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.2749999999999999},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":13.124999999999998},{"$f":"BB21*Bilans!F21+BC21","v":11.021249999999998},{"v":0.30732675513213115,"d":"30.73%"},3.387125,null,7.634124999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W21<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W21<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W21<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W21<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W21<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6950000000000003},{"$f":"BM21*Bilans!F21+BN21","v":1.5475000000000003},1.489103773584906,114.48378721698118,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":61.43855896607431},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F21<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F21<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F21<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F21<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.6769999999999996},{"$f":"Bilans!F21*BT21+BU21","v":2.3633499999999996},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.5832069278876415},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.3137500000000001},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.406250000000002},{"$f":"CC21*Bilans!F21+CD21","v":10.0060625},{"v":0.3385072799615233,"d":"33.85%"},3.387125,null,6.6189375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.007500000000000007},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":1.7525},{"$f":"CN21*Bilans!F21+CO21","v":1.695125},1.6311580188679244,125.40505964858492,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":56.08799941007302}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R22*Bilans!F22+S22","v":12.583263888888888},{"v":0.18914591140127707,"d":"18.91%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.3800729166666668},null,10.203190972222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC22*Bilans!F22+AD22","v":4.085625},3.9314504716981133,207.233634401533,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":15.955175564734075},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ22*Bilans!F22+AK22","v":12.789875},{"v":0.1860903970262936,"d":"18.61%"},2.3800729166666668,null,10.409802083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU22*Bilans!F22+AV22","v":3.3669120370370376},3.239858752620546,170.77862460344605,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":19.361023825271253},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB22*Bilans!F22+BC22","v":12.583263888888888},{"v":0.18914591140127707,"d":"18.91%"},2.3800729166666668,null,10.203190972222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W22<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W22<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W22<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W22<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W22<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM22*Bilans!F22+BN22","v":4.085625},3.9314504716981133,207.233634401533,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":15.955175564734075},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F22<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F22<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F22<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F22<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F22*BT22+BU22","v":3.1353064814814813},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.7009710671161624},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC22*Bilans!F22+CD22","v":13.103865740740742},{"v":0.1816313570175609,"d":"18.16%"},2.3800729166666668,null,10.723792824074076,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN22*Bilans!F22+CO22","v":3.1353064814814813},3.016993029350105,159.03098231484537,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":20.79122553143986}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R23*Bilans!F23+S23","v":12.222569444444444},{"v":0.22571375813187125,"d":"22.57%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.7588020833333333},null,9.46376736111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC23*Bilans!F23+AD23","v":3.621875},3.4852004716981133,215.38974565153302,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":21.101651998849583},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ23*Bilans!F23+AK23","v":12.140625},{"v":0.22723723723723724,"d":"22.72%"},2.7588020833333333,null,9.381822916666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU23*Bilans!F23+AV23","v":2.992476851851852},2.8795531970649897,177.9599870201127,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":25.53989541674724},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB23*Bilans!F23+BC23","v":12.222569444444444},{"v":0.22571375813187125,"d":"22.57%"},2.7588020833333333,null,9.46376736111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W23<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W23<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W23<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W23<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W23<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM23*Bilans!F23+BN23","v":3.621875},3.4852004716981133,215.38974565153302,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":21.101651998849583},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F23<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F23<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F23<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F23<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F23*BT23+BU23","v":2.8309490740740735},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":2.991354443842488},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC23*Bilans!F23+CD23","v":12.571412037037039},{"v":0.21945045434876673,"d":"21.95%"},2.7588020833333333,null,9.812609953703706,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN23*Bilans!F23+CO23","v":2.8309490740740735},2.724120807127882,168.354071031512,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":26.997146127869044}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.3374999999999999},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.062499999999998},{"$f":"R24*Bilans!F24+S24","v":11.64515625},{"v":0.28573307034845496,"d":"28.57%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.32740625},null,8.31775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.057499999999999996},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.3525},{"$f":"AC24*Bilans!F24+AD24","v":2.94065625},2.8296880896226413,213.4935995638266,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":31.728875994941603},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.375},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.425},{"$f":"AJ24*Bilans!F24+AK24","v":11.739062500000001},{"v":0.2834473579129509,"d":"28.34%"},3.32740625,null,8.41165625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6769999999999996},{"$f":"AU24*Bilans!F24+AV24","v":2.3833374999999997},2.2934002358490564,173.0318876442806,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":39.14834449590123},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.2749999999999999},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":13.124999999999998},{"$f":"BB24*Bilans!F24+BC24","v":11.155312499999999},{"v":0.2982799675042721,"d":"29.83%"},3.32740625,null,7.827906249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W24<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W24<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W24<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W24<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W24<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6950000000000003},{"$f":"BM24*Bilans!F24+BN24","v":1.6206250000000006},1.5594693396226422,117.65845286851417,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":57.57267566525256},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F24<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F24<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F24<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F24<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.6769999999999996},{"$f":"Bilans!F24*BT24+BU24","v":2.3833374999999997},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.5531569041410447},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.3137500000000001},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.406250000000002},{"$f":"CC24*Bilans!F24+CD24","v":10.159015625000002},{"v":0.32753234888345784,"d":"32.75%"},3.32740625,null,6.831609375000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.007500000000000007},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":1.7525},{"$f":"CN24*Bilans!F24+CO24","v":1.69878125},1.6346762971698112,123.3326485997936,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":54.92391530692959}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R25*Bilans!F25+S25","v":11.90173611111111},{"v":0.2601029845085626,"d":"26.01%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.0956770833333334},null,8.806059027777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC25*Bilans!F25+AD25","v":3.209375},3.0882665094339625,215.82736534492923,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":26.929229470950983},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ25*Bilans!F25+AK25","v":11.563125},{"v":0.2677197628956993,"d":"26.77%"},3.0956770833333334,null,8.467447916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU25*Bilans!F25+AV25","v":2.659421296296297},2.559065775681342,178.84351056571018,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":32.498046080061265},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB25*Bilans!F25+BC25","v":11.90173611111111},{"v":0.2601029845085626,"d":"26.01%"},3.0956770833333334,null,8.806059027777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W25<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W25<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W25<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W25<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W25<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM25*Bilans!F25+BN25","v":3.209375},3.0882665094339625,215.82736534492923,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":26.929229470950983},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F25<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F25<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F25<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F25<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F25*BT25+BU25","v":2.5602268518518514},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.3076647434183233},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC25*Bilans!F25+CD25","v":12.097800925925927},{"v":0.25588758670174594,"d":"25.59%"},3.0956770833333334,null,9.002123842592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN25*Bilans!F25+CO25","v":2.5602268518518514},2.463614517819706,172.1727800959774,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":33.75716326497399}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9473.397269571127},null,{"$f":"F26/F28","v":2513.731544203625},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.3374999999999999},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.062499999999998},{"$f":"R26*Bilans!F26+S26","v":11.570625},{"v":0.2899115936549092,"d":"28.99%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.3544583333333335},null,8.216166666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.057499999999999996},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.3525},{"$f":"AC26*Bilans!F26+AD26","v":2.927958333333333},2.8174693396226416,214.40096433726418,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":32.14069758506354},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.375},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.425},{"$f":"AJ26*Bilans!F26+AK26","v":11.65625},{"v":0.2877819481680072,"d":"28.78%"},3.3544583333333335,null,8.301791666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6769999999999996},{"$f":"AU26*Bilans!F26+AV26","v":2.374283333333333},2.2846877358490563,173.85788263490565,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":39.63580168050711},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.2749999999999999},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":13.124999999999998},{"$f":"BB26*Bilans!F26+BC26","v":11.094583333333333},{"v":0.30235099710819846,"d":"30.24%"},3.3544583333333335,null,7.740124999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W26<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W26<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W26<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W26<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W26<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6950000000000003},{"$f":"BM26*Bilans!F26+BN26","v":1.5875000000000006},1.5275943396226421,116.24534646226421,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":59.27976272965877},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F26<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F26<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F26<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F26<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.6769999999999996},{"$f":"Bilans!F26*BT26+BU26","v":2.374283333333333},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.566706624324501},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.3137500000000001},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.406250000000002},{"$f":"CC26*Bilans!F26+CD26","v":10.089729166666668},{"v":0.33246267346951414,"d":"33.25%"},3.3544583333333335,null,6.735270833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.007500000000000007},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":1.7525},{"$f":"CN26*Bilans!F26+CO26","v":1.697125},1.6330825471698114,124.27268259198115,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":55.450614028626845}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":35.1546504288741},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R27*Bilans!F27+S27","v":11.938680555555553},{"v":0.25604884915395226,"d":"25.60%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.056885416666667},null,8.881795138888886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC27*Bilans!F27+AD27","v":3.256875},3.1339740566037735,216.10396456662738,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":26.18296961555684},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ27*Bilans!F27+AK27","v":11.629624999999999},{"v":0.26285330925689065,"d":"26.29%"},3.056885416666667,null,8.572739583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU27*Bilans!F27+AV27","v":2.6977731481481486},2.5959703878406715,179.0057870861505,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":31.609277164465198},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB27*Bilans!F27+BC27","v":11.938680555555553},{"v":0.25604884915395226,"d":"25.60%"},3.056885416666667,null,8.881795138888886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W27<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W27<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W27<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W27<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W27<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM27*Bilans!F27+BN27","v":3.256875},3.1339740566037735,216.10396456662738,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":26.18296961555684},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F27<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F27<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F27<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F27<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F27*BT27+BU27","v":2.5914009259259254},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.267874148033442},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC27*Bilans!F27+CD27","v":12.152337962962964},{"v":0.251547103609464,"d":"25.15%"},3.056885416666667,null,9.095452546296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN27*Bilans!F27+CO27","v":2.5914009259259254},2.4936122117400417,171.94765346358753,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":32.906779616202165}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.7686591041973787},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R28*Bilans!F28+S28","v":12.380069444444443},{"v":0.2094840497439321,"d":"20.95%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.5934270833333333},null,9.78664236111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC28*Bilans!F28+AD28","v":3.8243750000000003},3.6800589622641513,212.82608992040096,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":18.70088990575802},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ28*Bilans!F28+AK28","v":12.424125},{"v":0.2087412259079278,"d":"20.87%"},2.5934270833333333,null,9.830697916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU28*Bilans!F28+AV28","v":3.155976851851852},3.036883385744235,175.62979918520705,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":22.661514703876094},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB28*Bilans!F28+BC28","v":12.380069444444443},{"v":0.2094840497439321,"d":"20.95%"},2.5934270833333333,null,9.78664236111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W28<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W28<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W28<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W28<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W28<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM28*Bilans!F28+BN28","v":3.8243750000000003},3.6800589622641513,212.82608992040096,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":18.70088990575802},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F28<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F28<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F28<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F28<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F28*BT28+BU28","v":2.9638490740740737},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":2.8572210937120106},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC28*Bilans!F28+CD28","v":12.803912037037039},{"v":0.2025495860820893,"d":"20.25%"},2.5934270833333333,null,10.210484953703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN28*Bilans!F28+CO28","v":2.9638490740740737},2.8520057127882597,164.93790738339882,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":24.13051881046825}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R29*Bilans!F29+S29","v":16.683125},{"v":0.0989741380386868,"d":"9.90%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A16'!$C$39+'251.A16'!$C$40)","v":1.6511979166666668},null,15.031927083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC29*Bilans!F29+AD29","v":5.213208333333333},5.016483490566038,176.67427793337265,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":8.354520169121702},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ29*Bilans!F29+AK29","v":15.043},{"v":0.10976520086862109,"d":"10.98%"},1.6511979166666668,null,13.391802083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU29*Bilans!F29+AV29","v":4.064416666666666},3.9110424528301886,137.7420263856132,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":10.715893014577738},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB29*Bilans!F29+BC29","v":16.683125},{"v":0.0989741380386868,"d":"9.90%"},1.6511979166666668,null,15.031927083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W29<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W29<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W29<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W29<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W29<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM29*Bilans!F29+BN29","v":4.874124999999999},4.690195754716981,165.18283173643866,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":8.935727780199866},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F29<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F29<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F29<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F29<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F29*BT29+BU29","v":3.746166666666667},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.260543335771657},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC29*Bilans!F29+CD29","v":15.46575},{"v":0.10676481364736058,"d":"10.68%"},1.6511979166666668,null,13.814552083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN29*Bilans!F29+CO29","v":3.746166666666667},3.604801886792453,126.9566164504717,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":11.626245717844908}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":9508.55192},null,{"$f":"F30/F32","v":2947.496030145976},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R30*Bilans!F30+S30","v":14.479125000000002},{"v":0.13547305172101215,"d":"13.55%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A16'!$C$39+'251.A16'!$C$40)","v":1.9615312500000002},null,12.517593750000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC30*Bilans!F30+AD30","v":4.701474999999999},4.524060849056603,193.02697323148578,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":11.22297736348699},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ30*Bilans!F30+AK30","v":13.948599999999999},{"v":0.14062567211046273,"d":"14.06%"},1.9615312500000002,null,11.987068749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU30*Bilans!F30+AV30","v":3.77055},3.6282650943396226,154.80627971391507,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":13.993859649122804},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB30*Bilans!F30+BC30","v":14.479125000000002},{"v":0.13547305172101215,"d":"13.55%"},1.9615312500000002,null,12.517593750000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W30<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W30<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W30<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W30<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W30<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM30*Bilans!F30+BN30","v":4.4941249999999995},4.32453537735849,184.51386981191033,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":11.74078324479181},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F30<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F30<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F30<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F30<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F30*BT30+BU30","v":3.4827},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.4315537063264867},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC30*Bilans!F30+CD30","v":14.280149999999999},{"v":0.13736068948855581,"d":"13.74%"},1.9615312500000002,null,12.318618749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN30*Bilans!F30+CO30","v":3.4827},3.351277358490566,142.98811323537734,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":15.150471616848993}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":35.1546504288741},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R31*Bilans!F31+S31","v":13.554750000000002},{"v":0.15431398587211123,"d":"15.43%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.0916875},null,11.463062500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC31*Bilans!F31+AD31","v":4.48685},4.317534905660377,197.70208209764147,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":12.620788526471799},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ31*Bilans!F31+AK31","v":13.4896},{"v":0.15505926788044122,"d":"15.51%"},2.0916875,null,11.3979125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU31*Bilans!F31+AV31","v":3.6473},3.5096660377358493,160.7093627009434,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":15.525891755545194},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB31*Bilans!F31+BC31","v":13.554750000000002},{"v":0.15431398587211123,"d":"15.43%"},2.0916875,null,11.463062500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W31<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W31<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W31<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W31<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W31<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM31*Bilans!F31+BN31","v":4.33475},4.171174528301886,191.0001672382075,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":13.063633427533306},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F31<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F31<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F31<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F31<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F31*BT31+BU31","v":3.3722},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.5112306781991744},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC31*Bilans!F31+CD31","v":13.7829},{"v":0.1517596079199588,"d":"15.18%"},2.0916875,null,11.691212499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN31*Bilans!F31+CO31","v":3.3722},3.244947169811321,148.58775337924527,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":16.792475238716563}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R37*Bilans!F37+S37","v":12.47048611111111},{"v":0.20035222052067383,"d":"20.04%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.4984895833333334},null,9.971996527777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC37*Bilans!F37+AD37","v":3.940625},3.7919221698113206,210.65549624115562,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":17.434155960877607},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ37*Bilans!F37+AK37","v":12.586875},{"v":0.19849959448499596,"d":"19.85%"},2.4984895833333334,null,10.088385416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU37*Bilans!F37+AV37","v":3.2498379629629635},3.127202568134172,173.72782966948375,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":21.13996808957711},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB37*Bilans!F37+BC37","v":12.47048611111111},{"v":0.20035222052067383,"d":"20.04%"},2.4984895833333334,null,9.971996527777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W37<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W37<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W37<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W37<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W37<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM37*Bilans!F37+BN37","v":3.940625},3.7919221698113206,210.65549624115562,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":17.434155960877607},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F37<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F37<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F37<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F37<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F37*BT37+BU37","v":3.040143518518518},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":2.78551721043418},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC37*Bilans!F37+CD37","v":12.937384259259261},{"v":0.1931216954884191,"d":"19.31%"},2.4984895833333334,null,10.438894675925928,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN37*Bilans!F37+CO37","v":3.040143518518518},2.925421121593291,162.51811363371328,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":22.598101180042974}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R44*Bilans!F44+S44","v":12.37861111111111},{"v":0.2096324304916635,"d":"20.96%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.5949583333333335},null,9.783652777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC44*Bilans!F44+AD44","v":3.8225000000000002},3.678254716981132,212.85692221698113,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":18.72195247438413},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ44*Bilans!F44+AK44","v":12.4215},{"v":0.2089086127547666,"d":"20.89%"},2.5949583333333335,null,9.826541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU44*Bilans!F44+AV44","v":3.1544629629629632},3.035426624737946,175.65710334696018,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":22.686797776225333},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB44*Bilans!F44+BC44","v":12.37861111111111},{"v":0.2096324304916635,"d":"20.96%"},2.5949583333333335,null,9.783652777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W44<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W44<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W44<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W44<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W44<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM44*Bilans!F44+BN44","v":3.8225000000000002},3.678254716981132,212.85692221698113,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":18.72195247438413},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F44<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F44<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F44<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F44<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F44*BT44+BU44","v":2.962618518518518},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":2.8584078713103893},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC44*Bilans!F44+CD44","v":12.80175925925926},{"v":0.2027032598239536,"d":"20.27%"},2.5949583333333335,null,10.206800925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN44*Bilans!F44+CO44","v":2.962618518518518},2.850821593291404,164.97419478218023,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":24.155881996282073}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R61*Bilans!F61+S61","v":12.255624999999998},{"v":0.22227293589678213,"d":"22.23%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.72409375},null,9.531531249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC61*Bilans!F61+AD61","v":3.664375},3.5260966981132076,214.97994501474057,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":20.57578782193416},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ61*Bilans!F61+AK61","v":12.200125},{"v":0.22328408520404505,"d":"22.33%"},2.72409375,null,9.47603125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU61*Bilans!F61+AV61","v":3.026791666666667},2.9125731132075474,177.57448570931604,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":24.910007295954184},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB61*Bilans!F61+BC61","v":12.255624999999998},{"v":0.22227293589678213,"d":"22.23%"},2.72409375,null,9.531531249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W61<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W61<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W61<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W61<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W61<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM61*Bilans!F61+BN61","v":3.664375},3.5260966981132076,214.97994501474057,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":20.57578782193416},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F61<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F61<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F61<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F61<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F61*BT61+BU61","v":2.8588416666666663},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":2.962168976254342},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC61*Bilans!F61+CD61","v":12.620208333333334},{"v":0.2158517259025703,"d":"21.59%"},2.72409375,null,9.896114583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN61*Bilans!F61+CO61","v":2.8588416666666663},2.7509608490566033,167.72126878549525,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":26.373409685158034}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R71*Bilans!F71+S71","v":14.102125000000001},{"v":0.1428589367441668,"d":"14.29%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.0146145833333335},null,12.087510416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC71*Bilans!F71+AD71","v":4.613941666666666},4.439830660377358,195.08948908997635,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":11.777361908563357},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ71*Bilans!F71+AK71","v":13.761399999999998},{"v":0.1463960486093954,"d":"14.64%"},2.0146145833333335,null,11.746785416666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU71*Bilans!F71+AV71","v":3.720283333333333},3.579895283018868,157.3032836573113,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":14.606430737802226},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB71*Bilans!F71+BC71","v":14.102125000000001},{"v":0.1428589367441668,"d":"14.29%"},2.0146145833333335,null,12.087510416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W71<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W71<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W71<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W71<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W71<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM71*Bilans!F71+BN71","v":4.429125},4.26198820754717,187.2749583307783,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":12.26880271686469},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F71<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F71<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F71<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F71<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F71*BT71+BU71","v":3.4376333333333333},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.463430875803098},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC71*Bilans!F71+CD71","v":14.07735},{"v":0.14311035694454807,"d":"14.31%"},2.0146145833333335,null,12.062735416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN71*Bilans!F71+CO71","v":3.4376333333333333},3.307911320754717,145.3521043674528,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":15.80740456127762}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R77*Bilans!F77+S77","v":13.0545},{"v":0.1656229652610211,"d":"16.56%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.162125},null,10.892375000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC77*Bilans!F77+AD77","v":4.370699999999999},4.205767924528302,199.69406682452828,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":13.434500194476856},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ77*Bilans!F77+AK77","v":13.2412},{"v":0.16328769295834217,"d":"16.33%"},2.162125,null,11.079075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU77*Bilans!F77+AV77","v":3.5806},3.4454830188679244,163.5949792188679,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":16.39897503211752},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB77*Bilans!F77+BC77","v":13.0545},{"v":0.1656229652610211,"d":"16.56%"},2.162125,null,10.892375000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W77<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W77<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W77<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W77<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W77<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM77*Bilans!F77+BN77","v":4.2485},4.088179245283019,194.110838745283,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":13.820917971048603},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F77<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F77<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F77<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F77<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F77*BT77+BU77","v":3.3124},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.556566867836993},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC77*Bilans!F77+CD77","v":13.5138},{"v":0.15999385813020764,"d":"16.00%"},2.162125,null,11.351675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN77*Bilans!F77+CO77","v":3.3124},3.1874037735849057,151.34111857358488,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":17.72677514792899}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R94*Bilans!F94+S94","v":12.5575},{"v":0.19168823412303407,"d":"19.17%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.407125},null,10.150374999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC94*Bilans!F94+AD94","v":4.0525},3.8995754716981135,208.08524674528303,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":16.283718692165326},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ94*Bilans!F94+AK94","v":12.7435},{"v":0.18889041472123047,"d":"18.89%"},2.407125,null,10.336374999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU94*Bilans!F94+AV94","v":3.340166666666667},3.2141226415094346,171.50879827358494,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":19.7564303178484},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB94*Bilans!F94+BC94","v":12.5575},{"v":0.19168823412303407,"d":"19.17%"},2.407125,null,10.150374999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W94<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W94<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W94<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W94<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W94<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM94*Bilans!F94+BN94","v":4.0525},3.8995754716981135,208.08524674528303,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":16.283718692165326},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F94<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F94<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F94<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F94<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F94*BT94+BU94","v":3.1135666666666664},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.7198300212050244},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC94*Bilans!F94+CD94","v":13.065833333333334},{"v":0.18423049939409403,"d":"18.42%"},2.407125,null,10.658708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN94*Bilans!F94+CO94","v":3.1135666666666664},2.9960735849056603,159.87348256415092,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":21.194269166122453}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"R104*Bilans!F104+S104","v":17.956},{"v":0.06387314825128092,"d":"6.39%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A16'!$C$39+'251.A16'!$C$40)","v":1.1469062500000002},null,16.80909375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AC104*Bilans!F104+AD104","v":5.82495},5.605140566037736,129.5670280393868,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":4.907591910660176},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"AJ104*Bilans!F104+AK104","v":17.956},{"v":0.06387314825128092,"d":"6.39%"},1.1469062500000002,null,16.80909375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AU104*Bilans!F104+AV104","v":5.82495},5.605140566037736,129.5670280393868,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":4.907591910660176},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"BB104*Bilans!F104+BC104","v":17.956},{"v":0.06387314825128092,"d":"6.39%"},1.1469062500000002,null,16.80909375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W104<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W104<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W104<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W104<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W104<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"BM104*Bilans!F104+BN104","v":5.335625},5.1342806603773585,118.68274817511792,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":5.357662410682909},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F104<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F104<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F104<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F104<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F104*BT104+BU104","v":4.2216325},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.005947247426974},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.555},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":10.93},{"$f":"CC104*Bilans!F104+CD104","v":16.8338125},{"v":0.06813110517893675,"d":"6.81%"},1.1469062500000002,null,15.68690625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.15299999999999994},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":2.950000000000001},{"$f":"CN104*Bilans!F104+CO104","v":4.5775375},4.4048002358490566,101.82026105182783,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":6.244946655270437}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F116<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F116<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F116<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F116<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F116<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F116<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F116<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F116<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F116<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F116<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F116<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F116<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F116<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F116<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F116<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F116*BT116+BU116","v":4.164220833333333},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.033603027302608},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F119<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F119<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F119<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F119<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F119<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F119<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F119<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F119<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F119<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F119<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F119<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F119<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F119<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F119<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F119<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F119*BT119+BU119","v":4.615898333333333},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":1.8346097512307837},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F136<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F136<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F136<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F136<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F136<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F136<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F136<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F136<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F136<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F136<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F136<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F136<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F136<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F136<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F136<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F136*BT136+BU136","v":4.8654633333333335},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.740506815662624},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F142<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F142<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F142<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F142<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F142<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F142<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F142<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F142<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F142<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F142<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F142<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F142<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F142<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F142<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F142<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F142*BT142+BU142","v":4.640503333333333},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":1.8248822346907605},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F152<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F152<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F152<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F152<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F152<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F152<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F152<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F152<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F152<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F152<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F152<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F152<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F152<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F152<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F152<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F152*BT152+BU152","v":5.0546875},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.6753502749721432},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F169<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F169<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F169<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F169<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F169<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F169<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F169<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F169<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F169<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F169<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F169<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F169<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F169<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F169<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F169<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F169*BT169+BU169","v":5.286677500000001},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.6018325485190377},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F175<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F175<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F175<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F175<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F175<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F175<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F175<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F175<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F175<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F175<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F175<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F175<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F175<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F175<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F175<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F175*BT175+BU175","v":4.839686666666667},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.74977693315337},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F185<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F185<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F185<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F185<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F185<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F185<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F185<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F185<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F185<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F185<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F185<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F185<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F185<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F185<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F185<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F185*BT185+BU185","v":5.5227683333333335},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.533356386128199},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F201<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F201<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F201<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F201<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F201<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F201<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F201<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F201<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F201<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F201<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F201<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F201<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F201<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F201<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F201<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F201*BT201+BU201","v":5.369865833333333},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.577017444356991},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F211<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F211<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F211<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F211<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F211<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F211<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F211<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.18119999999999994},{"$f":"IF(Bilans!F211<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F211<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F211<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F211<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F211<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F211<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F211<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F211<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":1.9140000000000015},{"$f":"Bilans!F211*BT211+BU211","v":5.855855},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.4461375995517745},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F217<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F217<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F217<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F217<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F217<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F217<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F217<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F217<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F217<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F217<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F217<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F217<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F217<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F217<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F217<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F217*BT217+BU217","v":5.0628891666666656},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.6726362782692934},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F234<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F234<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F234<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F234<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F234<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F234<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F234<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.18119999999999994},{"$f":"IF(Bilans!F234<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F234<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F234<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F234<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F234<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F234<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F234<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F234<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":1.9140000000000015},{"$f":"Bilans!F234*BT234+BU234","v":6.343585000000001},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.3349505197807319},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F244<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F244<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F244<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F244<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F244<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F244<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F244<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F244<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F244<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F244<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F244<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F244<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F244<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F244<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F244<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F244*BT244+BU244","v":4.6850266666666665},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.8075397848372097},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"R250*Bilans!F250+S250","v":18.618},{"v":0.05252757188384001,"d":"5.25%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A16'!$C$39+'251.A16'!$C$40)","v":0.9779583333333333},null,17.640041666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AC250*Bilans!F250+AD250","v":6.095266666666667},5.865256603773585,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"AJ250*Bilans!F250+AK250","v":18.618},{"v":0.05252757188384001,"d":"5.25%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":17.640041666666665},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AU250*Bilans!F250+AV250","v":6.095266666666667},5.865256603773585,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"BB250*Bilans!F250+BC250","v":18.618},{"v":0.05252757188384001,"d":"5.25%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":17.640041666666665},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W250<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W250<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W250<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W250<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W250<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"BM250*Bilans!F250+BN250","v":5.5425},5.333349056603774,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F250<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F250<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F250<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F250<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F250*BT250+BU250","v":4.415543333333333},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":1.9178550528753178},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.555},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":10.93},{"$f":"CC250*Bilans!F250+CD250","v":17.59925},{"v":0.055568182356255706,"d":"5.56%"},0.9779583333333333,null,{"$f":"CE250-CG250","v":16.621291666666668},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.15299999999999994},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":2.950000000000001},{"$f":"CN250*Bilans!F250+CO250","v":4.788550000000001},4.607850000000001,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A16'!$C$39+'251.A16'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W260<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W260<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W260<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W260<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W260<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.839375},2.7322287735849056,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F260<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F260<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F260<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F260<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F260*BT260+BU260","v":5.387440833333335},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.5718728715548005},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"R277*Bilans!F277+S277","v":19.808},{"v":0.03403980294157244,"d":"3.40%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A16'!$C$39+'251.A16'!$C$40)","v":0.6742604166666668},null,19.133739583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AC277*Bilans!F277+AD277","v":6.581183333333334},6.332836792452831,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"AJ277*Bilans!F277+AK277","v":19.808},{"v":0.03403980294157244,"d":"3.40%"},0.6742604166666668,null,19.133739583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AU277*Bilans!F277+AV277","v":6.581183333333334},6.332836792452831,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"BB277*Bilans!F277+BC277","v":19.808},{"v":0.03403980294157244,"d":"3.40%"},0.6742604166666668,null,19.133739583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W277<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W277<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W277<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W277<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W277<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"BM277*Bilans!F277+BN277","v":5.914375},5.691191037735849,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F277<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F277<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F277<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F277<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F277*BT277+BU277","v":4.764114166666666},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.777533408471688},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.555},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":10.93},{"$f":"CC277*Bilans!F277+CD277","v":18.975187499999997},{"v":0.03553379468143158,"d":"3.55%"},0.6742604166666668,null,18.30092708333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.15299999999999994},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":2.950000000000001},{"$f":"CN277*Bilans!F277+CO277","v":5.1678625},4.9728488207547175,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"R286*Bilans!F286+S286","v":18.766},{"v":0.05010058083768518,"d":"5.01%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A16'!$C$39+'251.A16'!$C$40)","v":0.9401875},null,17.825812499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AC286*Bilans!F286+AD286","v":6.1557},5.923409433962265,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"AJ286*Bilans!F286+AK286","v":18.766},{"v":0.05010058083768518,"d":"5.01%"},0.9401875,null,17.825812499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AU286*Bilans!F286+AV286","v":6.1557},5.923409433962265,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"BB286*Bilans!F286+BC286","v":18.766},{"v":0.05010058083768518,"d":"5.01%"},0.9401875,null,17.825812499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W286<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W286<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W286<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W286<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W286<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"BM286*Bilans!F286+BN286","v":5.58875},5.3778537735849055,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F286<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F286<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F286<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F286<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F286*BT286+BU286","v":4.458895},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":1.8992086813040574},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.555},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":10.93},{"$f":"CC286*Bilans!F286+CD286","v":17.770375},{"v":0.052907577921118706,"d":"5.29%"},0.9401875,null,16.8301875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.15299999999999994},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":2.950000000000001},{"$f":"CN286*Bilans!F286+CO286","v":4.835725},4.6532448113207545,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.18333333333333238},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":15.816666666666675},{"$f":"R292*Bilans!F292+S292","v":17.462083333333332},{"v":0.07734257558042425,"d":"7.73%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A16'!$C$39+'251.A16'!$C$40)","v":1.3505624999999999},null,16.111520833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1300000000000002},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4.399999999999999},{"$f":"AC292*Bilans!F292+AD292","v":5.566750000000001},5.356683962264151,150.0058993372641,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.221043696950642},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.41000000000000014},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.379999999999999},{"$f":"AJ292*Bilans!F292+AK292","v":16.05975},{"v":0.08409610983981693,"d":"8.41%"},1.3505624999999999,null,14.7091875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1200000000000001},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.2799999999999994},{"$f":"AU292*Bilans!F292+AV292","v":4.357},4.192584905660378,117.40705140566035,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":7.948357815010325},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.18333333333333238},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":15.816666666666675},{"$f":"BB292*Bilans!F292+BC292","v":17.462083333333332},{"v":0.07734257558042425,"d":"7.73%"},1.3505624999999999,null,16.111520833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W292<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W292<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W292<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W292<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W292<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4.399999999999999},{"$f":"BM292*Bilans!F292+BN292","v":5.746249999999998},5.529410377358489,154.8428435023584,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":6.0267122036110505},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F292<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F292<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.11199999999999981},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F292<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F292<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0120000000000013},{"$f":"Bilans!F292*BT292+BU292","v":4.0172},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.108028500702792},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.41000000000000014},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.379999999999999},{"$f":"CC292*Bilans!F292+CD292","v":16.05975},{"v":0.08409610983981693,"d":"8.41%"},1.3505624999999999,null,14.7091875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.1200000000000001},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.2799999999999994},{"$f":"CN292*Bilans!F292+CO292","v":4.357},4.192584905660378,117.40705140566035,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":7.948357815010325}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.18333333333333238},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":15.816666666666675},{"$f":"R309*Bilans!F309+S309","v":17.1825},{"v":0.08947330132402154,"d":"8.95%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A16'!$C$39+'251.A16'!$C$40)","v":1.5373750000000002},null,15.645125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1300000000000002},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4.399999999999999},{"$f":"AC309*Bilans!F309+AD309","v":5.3685},5.165915094339622,167.82508366981133,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":7.483578280711559},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.41000000000000014},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.379999999999999},{"$f":"AJ309*Bilans!F309+AK309","v":15.4345},{"v":0.09960640124396646,"d":"9.96%"},1.5373750000000002,null,13.897124999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1200000000000001},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.2799999999999994},{"$f":"AU309*Bilans!F309+AV309","v":4.174},4.016490566037736,130.48372901886793,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":9.625201245807379},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.18333333333333238},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":15.816666666666675},{"$f":"BB309*Bilans!F309+BC309","v":17.1825},{"v":0.08947330132402154,"d":"8.95%"},1.5373750000000002,null,15.645125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W309<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W309<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W309<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W309<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W309<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4.399999999999999},{"$f":"BM309*Bilans!F309+BN309","v":5.517499999999998},5.309292452830187,172.48298391509428,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":7.281484367920257},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F309<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F309<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.11199999999999981},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F309<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F309<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0120000000000013},{"$f":"Bilans!F309*BT309+BU309","v":3.8464},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.2016358394923192},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.41000000000000014},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.379999999999999},{"$f":"CC309*Bilans!F309+CD309","v":15.4345},{"v":0.09960640124396646,"d":"9.96%"},1.5373750000000002,null,13.897124999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.1200000000000001},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.2799999999999994},{"$f":"CN309*Bilans!F309+CO309","v":4.174},4.016490566037736,130.48372901886793,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":9.625201245807379}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.18333333333333238},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":15.816666666666675},{"$f":"R315*Bilans!F315+S315","v":17.640833333333333},{"v":0.06978836978600787,"d":"6.98%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A16'!$C$39+'251.A16'!$C$40)","v":1.2311250000000005},null,16.409708333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1300000000000002},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4.399999999999999},{"$f":"AC315*Bilans!F315+AD315","v":5.6935},5.478650943396227,137.716848764151,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":5.459926231667692},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.41000000000000014},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.379999999999999},{"$f":"AJ315*Bilans!F315+AK315","v":16.4595},{"v":0.07479722956347401,"d":"7.48%"},1.2311250000000005,null,15.228374999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1200000000000001},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.2799999999999994},{"$f":"AU315*Bilans!F315+AV315","v":4.474},4.305169811320755,108.21905354716985,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":6.948164953062138},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.18333333333333238},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":15.816666666666675},{"$f":"BB315*Bilans!F315+BC315","v":17.640833333333333},{"v":0.06978836978600787,"d":"6.98%"},1.2311250000000005,null,16.409708333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W315<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W315<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W315<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W315<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W315<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4.399999999999999},{"$f":"BM315*Bilans!F315+BN315","v":5.892499999999998},5.670141509433961,142.53034712264153,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":5.275535002121343},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F315<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F315<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.11199999999999981},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F315<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F315<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0120000000000013},{"$f":"Bilans!F315*BT315+BU315","v":4.126399999999999},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.0522421706628675},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.41000000000000014},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.379999999999999},{"$f":"CC315*Bilans!F315+CD315","v":16.4595},{"v":0.07479722956347401,"d":"7.48%"},1.2311250000000005,null,15.228374999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.1200000000000001},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.2799999999999994},{"$f":"CN315*Bilans!F315+CO315","v":4.474},4.305169811320755,108.21905354716985,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":6.948164953062138}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R325*Bilans!F325+S325","v":15.225875},{"v":0.12192306955538955,"d":"12.19%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A16'!$C$39+'251.A16'!$C$40)","v":1.856385416666667},null,13.369489583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC325*Bilans!F325+AD325","v":4.874858333333333},4.6909014150943396,188.30802823148588,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":10.183643456305571},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":14.319399999999998},{"v":0.12964128501659755,"d":"12.96%"},1.856385416666667,null,12.463014583333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU325*Bilans!F325+AV325","v":3.870116666666666},3.7240745283018866,149.49645480825475,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":12.827473547309085},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB325*Bilans!F325+BC325","v":15.225875},{"v":0.12192306955538955,"d":"12.19%"},1.856385416666667,null,13.369489583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W325<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W325<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W325<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W325<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W325<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM325*Bilans!F325+BN325","v":4.622875},4.448426886792452,178.57431262323115,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":10.738732751083834},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F325<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F325<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F325<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F325<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F325*BT325+BU325","v":3.5719666666666665},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.3707869874737324},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC325*Bilans!F325+CD325","v":14.681849999999999},{"v":0.12644083795071243,"d":"12.64%"},1.856385416666667,null,12.825464583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN325*Bilans!F325+CO325","v":3.5719666666666665},3.437175471698113,137.9793942542453,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":13.898175374910183}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R342*Bilans!F342+S342","v":12.67611111111111},{"v":0.1800696848840777,"d":"18.01%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.2825833333333336},null,10.393527777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC342*Bilans!F342+AD342","v":4.205},4.046320754716981,203.82126905660377,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":14.814119698771304},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ342*Bilans!F342+AK342","v":12.957},{"v":0.1761660363767333,"d":"17.62%"},2.2825833333333336,null,10.674416666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU342*Bilans!F342+AV342","v":3.4632962962962965},3.3326058700209646,167.87002288469603,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":17.98672940572565},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB342*Bilans!F342+BC342","v":12.67611111111111},{"v":0.1800696848840777,"d":"18.01%"},2.2825833333333336,null,10.393527777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W342<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W342<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W342<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W342<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W342<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM342*Bilans!F342+BN342","v":4.205},4.046320754716981,203.82126905660377,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":14.814119698771304},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F342<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F342<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F342<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F342<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F342*BT342+BU342","v":3.2136518518518513},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.6351243020128012},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC342*Bilans!F342+CD342","v":13.240925925925927},{"v":0.17238849806296416,"d":"17.24%"},2.2825833333333336,null,10.958342592592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN342*Bilans!F342+CO342","v":3.2136518518518513},3.0923819706498947,155.7694646255765,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":19.38398314597677}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R352*Bilans!F352+S352","v":12.473402777777777},{"v":0.20005984956880477,"d":"20.01%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.4954270833333334},null,9.977975694444442,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC352*Bilans!F352+AD352","v":3.944375},3.7955306603773584,210.57698992040093,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":17.39453673480167},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ352*Bilans!F352+AK352","v":12.592125},{"v":0.19817362703541566,"d":"19.82%"},2.4954270833333334,null,10.096697916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU352*Bilans!F352+AV352","v":3.252865740740741},3.130116090146751,173.6596232103643,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":21.092347886977148},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB352*Bilans!F352+BC352","v":12.473402777777777},{"v":0.20005984956880477,"d":"20.01%"},2.4954270833333334,null,9.977975694444442,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W352<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W352<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W352<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W352<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W352<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM352*Bilans!F352+BN352","v":3.944375},3.7955306603773584,210.57698992040093,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":17.39453673480167},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F352<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F352<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F352<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F352<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F352*BT352+BU352","v":3.042604629629629},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":2.783264052961786},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC352*Bilans!F352+CD352","v":12.941689814814815},{"v":0.1928208077183807,"d":"19.28%"},2.4954270833333334,null,10.446262731481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN352*Bilans!F352+CO352","v":3.042604629629629},2.927789360587002,162.434485672707,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":22.549947885172703}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R358*Bilans!F358+S358","v":12.700902777777777},{"v":0.17766863685324208,"d":"17.77%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.2565520833333337},null,10.444350694444443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC358*Bilans!F358+AD358","v":4.2368749999999995},4.076992924528302,202.81918626474052,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":14.52031646752225},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ358*Bilans!F358+AK358","v":13.001625},{"v":0.17355923458285666,"d":"17.36%"},2.2565520833333337,null,10.745072916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU358*Bilans!F358+AV358","v":3.4890324074074077},3.3573708071278827,167.01996488489254,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":17.632615192315598},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB358*Bilans!F358+BC358","v":12.700902777777777},{"v":0.17766863685324208,"d":"17.77%"},2.2565520833333337,null,10.444350694444443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W358<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W358<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W358<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W358<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W358<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM358*Bilans!F358+BN358","v":4.2368749999999995},4.076992924528302,202.81918626474052,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":14.52031646752225},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F358<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F358<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F358<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F358<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F358*BT358+BU358","v":3.234571296296296},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.6180817540549675},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC358*Bilans!F358+CD358","v":13.277523148148148},{"v":0.16995278849489795,"d":"17.00%"},2.2565520833333337,null,11.020971064814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN358*Bilans!F358+CO358","v":3.234571296296296},3.1125120020964356,154.83891269629189,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":19.01975878651272}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R369*Bilans!F369+S369","v":12.811625000000001},{"v":0.1714320327567086,"d":"17.14%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.196322916666667},null,10.615302083333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC369*Bilans!F369+AD369","v":4.314308333333333},4.151504245283019,200.52492017959904,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":13.845362814047055},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ369*Bilans!F369+AK369","v":13.1206},{"v":0.16739500607187682,"d":"16.74%"},2.196322916666667,null,10.924277083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU369*Bilans!F369+AV369","v":3.5482166666666664},3.4143216981132074,164.91771308183962,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":16.834700295453583},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB369*Bilans!F369+BC369","v":12.811625000000001},{"v":0.1714320327567086,"d":"17.14%"},2.196322916666667,null,10.615302083333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W369<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W369<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W369<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W369<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W369<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM369*Bilans!F369+BN369","v":4.206625},4.047884433962264,195.51990195813678,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":14.19978347646074},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F369<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F369<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F369<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F369<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F369*BT369+BU369","v":3.2833666666666663},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.57917343773868},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC369*Bilans!F369+CD369","v":13.38315},{"v":0.1641110588065341,"d":"16.41%"},2.196322916666667,null,11.186827083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN369*Bilans!F369+CO369","v":3.2833666666666663},3.1594660377358488,152.60773868820752,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":18.192657181145368}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R370*Bilans!F370+S370","v":12.61},{"v":0.18651863600317212,"d":"18.65%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.3520000000000003},null,10.258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC370*Bilans!F370+AD370","v":4.12},3.9645283018867925,206.3061237735849,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":15.619820388349513},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ370*Bilans!F370+AK370","v":12.838},{"v":0.18320610687022904,"d":"18.32%"},2.3520000000000003,null,10.485999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU370*Bilans!F370+AV370","v":3.394666666666667},3.2665660377358496,169.98556347169813,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":18.957283974862523},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB370*Bilans!F370+BC370","v":12.61},{"v":0.18651863600317212,"d":"18.65%"},2.3520000000000003,null,10.258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W370<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W370<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W370<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W370<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W370<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM370*Bilans!F370+BN370","v":4.12},3.9645283018867925,206.3061237735849,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":15.619820388349513},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F370<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F370<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F370<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F370<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F370*BT370+BU370","v":3.157866666666666},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.681674999901808},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC370*Bilans!F370+CD370","v":13.143333333333334},{"v":0.17895003804209994,"d":"17.90%"},2.3520000000000003,null,10.791333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN370*Bilans!F370+CO370","v":3.157866666666666},3.0387018867924525,158.12796878490562,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":20.378840145245736}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R371*Bilans!F371+S371","v":13.246625000000002},{"v":0.16117863355131337,"d":"16.12%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.1350729166666667},null,11.111552083333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC371*Bilans!F371+AD371","v":4.415308333333333},4.248692924528301,198.97372486827825,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":13.116924072875245},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ371*Bilans!F371+AK371","v":13.336599999999999},{"v":0.16009124639463332,"d":"16.01%"},2.1350729166666667,null,11.201527083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU371*Bilans!F371+AV371","v":3.6062166666666666},3.4701330188679247,162.51240200636792,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":16.059840414469456},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB371*Bilans!F371+BC371","v":13.246625000000002},{"v":0.16117863355131337,"d":"16.12%"},2.1350729166666667,null,11.111552083333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W371<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W371<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W371<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W371<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W371<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM371*Bilans!F371+BN371","v":4.281625},4.120054245283019,192.94935040153305,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":13.526468143909534},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F371<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F371<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F371<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F371<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F371*BT371+BU371","v":3.3353666666666664},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.5389628605620342},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC371*Bilans!F371+CD371","v":13.617149999999999},{"v":0.1567929351344934,"d":"15.68%"},2.1350729166666667,null,11.482077083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN371*Bilans!F371+CO371","v":3.3353666666666664},3.2095037735849052,150.30667834858488,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":17.363987217797145}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.382050279475984},{"$f":"SUM(AF7:AF372)/229","v":4.21668989157123},{"$f":"SUM(AG7:AG372)/Z373","v":3.9516539359549534},{"$f":"SUM(AH7:AH372)","v":2991.911261273641},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.741789806566393},{"$f":"SUM(AX7:AX372)/229","v":3.6005901912242653},{"$f":"SUM(AY7:AY372)/AR373","v":3.2570885484684},{"$f":"SUM(AZ7:AZ372)","v":3643.1358783233454},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9473.397269571127},{"$f":"SUM(BK7:BK372)","v":35.1546504288741},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":4.302452729257642},{"$f":"SUM(BP7:BP372)/229","v":4.137161401087582},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.7686591041973787},{"$f":"SUM(BR7:BR372)","v":3503.9063316339075},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1480.2149299943007},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":815.1292562781957},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":9508.55192},{"$f":"SUM(CL7:CL372)","v":35.1546504288741},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.351341398754652},{"$f":"SUM(CQ7:CQ372)/229","v":3.2259761583221147},{"$f":"SUM(CR7:CR372)/CK373","v":2.999698496480511},{"$f":"SUM(CS7:CS372)","v":4039.7193082945473}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":4.055383369847399},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-251-A19","index":44,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4400.602504230159},null,null,"COP",{"$f":"K13","v":3.8370213788080965},{"$f":"L13","v":3.36629642439807},{"$f":"M13","v":3.698198274648954},{"$f":"N13","v":3.342541444580828},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9996542170277353},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9996542170277353},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9969649259261064},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9969730662321535},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.698198274648954},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.4578297226472987E-4},{"$f":"1-L3","v":3.4578297226472987E-4},{"$f":"1-M3","v":3.0350740738935844E-3},{"$f":"1-N3","v":3.0269337678464625E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9969649259261064},null,null,"COP-Inst",{"$f":"K14","v":3.837367281387583},{"$f":"L14","v":3.3666423269775567},{"$f":"M14","v":3.701242588440709},{"$f":"N14","v":3.3455775684946722}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.0350740738935844E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.701242588440709},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R7*Bilans!F7+S7","v":13.579833333333331},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.15914069883037352,"d":"15.91%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":11.418729166666665},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC7*Bilans!F7+AD7","v":4.146716666666666},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.99023679245283},{"$f":"AF7*Z7","v":189.36267234103775},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":14.152853060453452},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ7*Bilans!F7+AK7","v":13.702616666666668},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.15771470655847972,"d":"15.77%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":11.5415125},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU7*Bilans!F7+AV7","v":3.5494166666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.4154764150943397},{"$f":"AX7*AR7","v":162.08655649292456},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":16.534511774235202},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB7*Bilans!F7+BC7","v":13.579833333333331},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.15914069883037352,"d":"15.91%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":11.418729166666665},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W7<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W7<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W7<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W7<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W7<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM7*Bilans!F7+BN7","v":3.8878240740740733},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.7411137316561835},{"$f":"BP7*BJ7","v":177.5401638063417},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":15.095300236969651},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F7<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F7<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F7<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F7<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F7*BT7+BU7","v":3.301403333333333},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.5650825536887614},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC7*Bilans!F7+CD7","v":13.885550000000002},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.1556369151143935,"d":"15.56%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"CE7-CG7","v":11.724445833333334},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN7*Bilans!F7+CO7","v":3.301403333333333},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":3.176822075471698},{"$f":"CQ7*CK7","v":150.76085682462264},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":17.77664397261367}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R8*Bilans!F8+S8","v":12.923333333333334},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.1968467887541914,"d":"19.68%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":10.379416666666668},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC8*Bilans!F8+AD8","v":3.6941851851851846},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.5547819706498944},{"$f":"AF8*Z8","v":201.35706994549264},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":18.962164362411404},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ8*Bilans!F8+AK8","v":13.028185185185185},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.19526255042486237,"d":"19.53%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":10.484268518518519},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU8*Bilans!F8+AV8","v":3.1687777777777777},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.049201257861635},{"$f":"AX8*AR8","v":172.7189560503145},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":22.106235141484625},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB8*Bilans!F8+BC8","v":12.923333333333334},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.1968467887541914,"d":"19.68%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":10.379416666666668},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W8<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W8<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W8<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W8<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W8<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM8*Bilans!F8+BN8","v":3.6941851851851846},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.5547819706498944},{"$f":"BP8*BJ8","v":201.35706994549264},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":18.962164362411404},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F8<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F8<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F8<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F8<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F8*BT8+BU8","v":2.975192592592593},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.8463273651955037},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC8*Bilans!F8+CD8","v":13.344962962962963},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.19062748047536318,"d":"19.06%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"CE8-CG8","v":10.801046296296295},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN8*Bilans!F8+CO8","v":2.975192592592593},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.8629211740041933},{"$f":"CQ8*CK8","v":162.16730698029355},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":23.544609125833123}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2502.3887522120754},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R9*Bilans!F9+S9","v":12.844166666666666},{"v":0.20561052358398757,"d":"20.56%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.6408958333333334},null,10.203270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC9*Bilans!F9+AD9","v":3.589509259259259},3.45405607966457,203.6908681019392,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":20.317007999133278},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ9*Bilans!F9+AK9","v":12.87600925925926},{"v":0.20510204521903713,"d":"20.51%"},2.6408958333333334,null,10.235113425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU9*Bilans!F9+AV9","v":3.0711388888888886},2.9552468553459117,174.27533993003144,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":23.746268394822774},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB9*Bilans!F9+BC9","v":12.844166666666666},{"v":0.20561052358398757,"d":"20.56%"},2.6408958333333334,null,10.203270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W9<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W9<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W9<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W9<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W9<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM9*Bilans!F9+BN9","v":3.589509259259259},3.45405607966457,203.6908681019392,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":20.317007999133278},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F9<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F9<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F9<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F9<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F9*BT9+BU9","v":2.89197962962963},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":2.928226743460079},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC9*Bilans!F9+CD9","v":13.23764814814815},{"v":0.19949886896659777,"d":"19.95%"},2.6408958333333334,null,10.596752314814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN9*Bilans!F9+CO9","v":2.89197962962963},2.7828483228511534,164.1087398710168,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":25.21735892817236}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R10*Bilans!F10+S10","v":12.337916666666668},{"v":0.26431140454560803,"d":"26.43%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.2610520833333334},null,9.076864583333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC10*Bilans!F10+AD10","v":2.9201342592592594},2.8099405136268345,207.52885911903826,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":31.277440598399675},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ10*Bilans!F10+AK10","v":11.90288425925926},{"v":0.2739715864074339,"d":"27.40%"},3.2610520833333334,null,8.641832175925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU10*Bilans!F10+AV10","v":2.446763888888889},2.354433176100629,173.88725082920598,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":37.32862261376989},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB10*Bilans!F10+BC10","v":12.337916666666668},{"v":0.26431140454560803,"d":"26.43%"},3.2610520833333334,null,9.076864583333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W10<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W10<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W10<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W10<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W10<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM10*Bilans!F10+BN10","v":2.9201342592592594},2.8099405136268345,207.52885911903826,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":31.277440598399675},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F10<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F10<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F10<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F10<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F10*BT10+BU10","v":2.35985462962963},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.5885143036765506},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC10*Bilans!F10+CD10","v":12.551398148148149},{"v":0.25981584241389666,"d":"25.98%"},3.2610520833333334,null,9.290346064814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN10*Bilans!F10+CO10","v":2.35985462962963},2.270803511530399,167.7107610449555,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":38.703369557839196}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.7997900652305034},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R11*Bilans!F11+S11","v":12.406666666666668},{"v":0.25605857066093496,"d":"25.61%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.1768333333333336},null,9.229833333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC11*Bilans!F11+AD11","v":3.011037037037037},2.897412997903564,208.1327652914046,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":29.503029102806956},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ11*Bilans!F11+AK11","v":12.035037037037037},{"v":0.263965397327556,"d":"26.40%"},3.1768333333333336,null,8.858203703703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU11*Bilans!F11+AV11","v":2.5315555555555553},2.436025157232704,174.98943114465408,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":35.090959445224726},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB11*Bilans!F11+BC11","v":12.406666666666668},{"v":0.25605857066093496,"d":"25.61%"},3.1768333333333336,null,9.229833333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W11<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W11<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W11<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W11<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W11<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM11*Bilans!F11+BN11","v":3.011037037037037},2.897412997903564,208.1327652914046,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":29.503029102806956},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F11<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F11<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F11<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F11<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F11*BT11+BU11","v":2.432118518518519},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.481891210705312},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC11*Bilans!F11+CD11","v":12.644592592592593},{"v":0.25124046584105636,"d":"25.12%"},3.1768333333333336,null,9.46775925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN11*Bilans!F11+CO11","v":2.432118518518519},2.3403404612159333,168.11601669098536,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":36.52565146679011}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R12*Bilans!F12+S12","v":12.312083333333334},{"v":0.26743629226031346,"d":"26.74%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.2926979166666674},null,9.019385416666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC12*Bilans!F12+AD12","v":2.8859768518518516},2.7770720649895178,207.21053786117662,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":31.973081872592726},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ12*Bilans!F12+AK12","v":11.853226851851852},{"v":0.27778915883586947,"d":"27.78%"},3.2926979166666674,null,8.560528935185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU12*Bilans!F12+AV12","v":2.4149027777777774},2.323774371069182,173.38784375373424,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":38.21005757075568},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB12*Bilans!F12+BF8","v":1.8560000000000012},{"v":1,"d":"100.00%"},3.2926979166666674,null,-1.4366979166666662,0.4363284920230685,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":42.05820864982175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":32.55654135017825},null,{"$f":"IF(Bilans!W12<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W12<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W12<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W12<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W12<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W12<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM12*Bilans!F12+BN12","v":2.8859768518518516},2.123643343815514,89.31663485199803,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":62.30992725705842},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F12<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F12<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F12<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F12<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F12*BT12+BU12","v":2.332700925925926},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.6302862484018945},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC12*Bilans!F12+CD12","v":12.516379629629629},{"v":0.26307111274189604,"d":"26.31%"},3.2926979166666674,null,9.22368171296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":32.55654135017825},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN12*Bilans!F12+CO12","v":2.332700925925926},2.2446744758909856,167.48582484998693,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":78.2988227844298}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":2970.7866655196462},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.8370213788080965},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.36629642439807},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.698198274648954},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.342541444580828},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R13*Bilans!F13+S13","v":12.345833333333335},{"v":0.2633563955450557,"d":"26.34%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.251354166666667},null,9.094479166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC13*Bilans!F13+AD13","v":2.930601851851852},2.820013102725367,207.61641465539836,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":31.06750635850934},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ13*Bilans!F13+AK13","v":11.918101851851851},{"v":0.2728080534201398,"d":"27.28%"},3.251354166666667,null,8.666747685185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU13*Bilans!F13+AV13","v":2.4565277777777776},2.363828616352201,174.03097230738993,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":37.06308248996438},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB13*Bilans!F13+BC13","v":12.345833333333335},{"v":0.2633563955450557,"d":"26.34%"},3.251354166666667,null,9.094479166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W13<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W13<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W13<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W13<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W13<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM13*Bilans!F13+BN13","v":2.930601851851852},2.820013102725367,207.61641465539836,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":31.06750635850934},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F13<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F13<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F13<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F13<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F13*BT13+BU13","v":2.3681759259259265},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.5759049825287916},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC13*Bilans!F13+CD13","v":12.56212962962963},{"v":0.25882189266681904,"d":"25.88%"},3.251354166666667,null,9.310775462962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN13*Bilans!F13+CO13","v":2.3681759259259265},2.2788107966457027,167.77174787604827,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":38.445831101449386}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.837367281387583},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.3666423269775567},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.701242588440709},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.3455775684946722},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R14*Bilans!F14+S14","v":12.634166666666667},{"v":0.22938955214036014,"d":"22.94%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.8981458333333334},null,9.736020833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC14*Bilans!F14+AD14","v":3.3118425925925923},3.186867400419287,207.61007023401464,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":24.325814431375623},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ14*Bilans!F14+AK14","v":12.472342592592593},{"v":0.23236579750900696,"d":"23.24%"},2.8981458333333334,null,9.574196759259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU14*Bilans!F14+AV14","v":2.8121388888888887},2.706020440251572,176.2850545904088,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":28.648395942195044},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB14*Bilans!F14+BC14","v":12.634166666666667},{"v":0.22938955214036014,"d":"22.94%"},2.8981458333333334,null,9.736020833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W14<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W14<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W14<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W14<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W14<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM14*Bilans!F14+BN14","v":3.3118425925925923},3.186867400419287,207.61007023401464,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":24.325814431375623},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F14<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F14<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F14<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F14<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F14*BT14+BU14","v":2.671246296296297},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.170195164992729},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC14*Bilans!F14+CD14","v":12.952981481481482},{"v":0.22374353252004042,"d":"22.37%"},2.8981458333333334,null,10.05483564814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN14*Bilans!F14+CO14","v":2.671246296296297},2.5704445492662478,167.45289538422435,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":30.15943099108267}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.2006848658507683},{"$nulls":4},{"$f":"F11","v":3.7997900652305034},{"$f":"F15","v":3.2006848658507683},{"$f":"F28","v":3.6228479107407088},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R15*Bilans!F15+S15","v":12.399583333333334},{"v":0.25690463389226786,"d":"25.69%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.185510416666667},null,9.214072916666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC15*Bilans!F15+AD15","v":3.0016712962962964},2.8884006813417193,208.08688398539047,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":29.680881206611744},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ15*Bilans!F15+AK15","v":12.021421296296296},{"v":0.26498617244602324,"d":"26.50%"},3.185510416666667,null,8.83591087962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU15*Bilans!F15+AV15","v":2.5228194444444445},2.427618710691824,174.89111406033803,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":35.314556244942},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB15*Bilans!F15+BC15","v":12.399583333333334},{"v":0.25690463389226786,"d":"25.69%"},3.185510416666667,null,9.214072916666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W15<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W15<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W15<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W15<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W15<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM15*Bilans!F15+BN15","v":3.0016712962962964},2.8884006813417193,208.08688398539047,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":29.680881206611744},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F15<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F15<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F15<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F15<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F15*BT15+BU15","v":2.4246731481481487},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.492582948547519},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC15*Bilans!F15+CD15","v":12.634990740740742},{"v":0.25211814413090045,"d":"25.21%"},3.185510416666667,null,9.449480324074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN15*Bilans!F15+CO15","v":2.4246731481481487},2.33317604821803,168.08725215973536,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":36.74402433775914}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.9735354381991903},{"$f":"F19","v":3.9735354381991903},{"$f":"F19","v":3.9735354381991903},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R16*Bilans!F16+S16","v":12.958333333333334},{"v":0.1930064308681672,"d":"19.30%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.501041666666667},null,10.457291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC16*Bilans!F16+AD16","v":3.7404629629629627},3.5993134171907752,200.175815697065,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":18.387354011436496},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ16*Bilans!F16+AK16","v":13.095462962962964},{"v":0.19098535681710518,"d":"19.10%"},2.501041666666667,null,10.594421296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU16*Bilans!F16+AV16","v":3.2119444444444443},3.0907389937106915,171.89144913522014,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":21.41295338579954},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB16*Bilans!F16+BC16","v":12.958333333333334},{"v":0.1930064308681672,"d":"19.30%"},2.501041666666667,null,10.457291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W16<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W16<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W16<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W16<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W16<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM16*Bilans!F16+BN16","v":3.7404629629629627},3.5993134171907752,200.175815697065,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":18.387354011436496},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F16<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F16<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F16<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F16<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F16*BT16+BU16","v":3.011981481481482},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":2.8115618057711225},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC16*Bilans!F16+CD16","v":13.392407407407408},{"v":0.18675071557958492,"d":"18.68%"},2.501041666666667,null,10.89136574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN16*Bilans!F16+CO16","v":3.011981481481482},2.8983218029350106,161.19016707023064,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":22.834541676145275}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":652.6318575200031},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R17*Bilans!F17+S17","v":12.904166666666667},{"v":0.1989586696803358,"d":"19.90%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.5673958333333333},null,10.336770833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC17*Bilans!F17+AD17","v":3.668842592592592},3.530395702306079,201.965112139675,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":19.28308629979684},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ17*Bilans!F17+AK17","v":12.991342592592593},{"v":0.1976235954855976,"d":"19.76%"},2.5673958333333333,null,10.423946759259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU17*Bilans!F17+AV17","v":3.145138888888889},3.026454402515723,173.1358902319182,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":22.493953632148376},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB17*Bilans!F17+BC17","v":12.904166666666667},{"v":0.1989586696803358,"d":"19.90%"},2.5673958333333333,null,10.336770833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W17<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W17<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W17<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W17<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W17<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM17*Bilans!F17+BN17","v":3.668842592592592},3.530395702306079,201.965112139675,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":19.28308629979684},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F17<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F17<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F17<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F17<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F17*BT17+BU17","v":2.9550462962962967},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":2.865732460312747},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC17*Bilans!F17+CD17","v":13.318981481481483},{"v":0.19276217456289754,"d":"19.28%"},2.5673958333333333,null,10.75158564814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN17*Bilans!F17+CO17","v":2.9550462962962967},2.8435351153039834,162.6715351087526,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":23.94094753168622}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":3940.9160848188462},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R18*Bilans!F18+S18","v":12.88625},{"v":0.2009385003395092,"d":"20.09%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.5893437500000003},null,10.29690625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC18*Bilans!F18+AD18","v":3.6451527777777772},3.507599842767295,202.50864622228772,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":19.587113861254107},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ18*Bilans!F18+AK18","v":12.956902777777778},{"v":0.19984280150970582,"d":"19.98%"},2.5893437500000003,null,10.367559027777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU18*Bilans!F18+AV18","v":3.1230416666666665},3.005191037735849,173.50245067040095,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":22.86169386148653},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB18*Bilans!F18+BC18","v":12.88625},{"v":0.2009385003395092,"d":"20.09%"},2.5893437500000003,null,10.29690625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W18<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W18<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W18<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W18<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W18<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM18*Bilans!F18+BN18","v":3.6451527777777772},3.507599842767295,202.50864622228772,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":19.587113861254107},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F18<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F18<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F18<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F18<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F18*BT18+BU18","v":2.936213888888889},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":2.8841128110826504},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC18*Bilans!F18+CD18","v":13.294694444444445},{"v":0.19476519455338284,"d":"19.48%"},2.5893437500000003,null,10.705350694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN18*Bilans!F18+CO18","v":2.936213888888889},2.8254133647798745,163.12312155554247,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":24.316356097279467}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.9735354381991903},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4400.602504230159},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R19*Bilans!F19+S19","v":12.838750000000001},{"v":0.20621409794567228,"d":"20.62%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.64753125},null,10.19121875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC19*Bilans!F19+AD19","v":3.582347222222222},3.4471643081761005,203.83341091568397,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":20.412601840041255},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ19*Bilans!F19+AK19","v":12.865597222222222},{"v":0.20578378168306305,"d":"20.58%"},2.64753125,null,10.218065972222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU19*Bilans!F19+AV19","v":3.064458333333333},2.948818396226415,174.3658433826651,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":23.862301113573636},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB19*Bilans!F19+BC19","v":12.838750000000001},{"v":0.20621409794567228,"d":"20.62%"},2.64753125,null,10.19121875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W19<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W19<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W19<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W19<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W19<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM19*Bilans!F19+BN19","v":3.582347222222222},3.4471643081761005,203.83341091568397,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":20.412601840041255},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F19<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F19<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F19<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F19<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F19*BT19+BU19","v":2.8862861111111116},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":2.934002994513684},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC19*Bilans!F19+CD19","v":13.230305555555557},{"v":0.20011111904277007,"d":"20.01%"},2.64753125,null,10.582774305555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN19*Bilans!F19+CO19","v":2.8862861111111116},2.7773696540880506,164.227950673467,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":25.33533568224448}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":4531.265907983188},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R20*Bilans!F20+S20","v":12.532083333333334},{"v":0.2412366592412807,"d":"24.12%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.0231979166666667},null,9.508885416666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC20*Bilans!F20+AD20","v":3.1768657407407406},3.056984014675052,208.3235254020571,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":26.527659978169726},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ20*Bilans!F20+AK20","v":12.27611574074074},{"v":0.24626665148110172,"d":"24.63%"},3.0231979166666667,null,9.252917824074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU20*Bilans!F20+AV20","v":2.686236111111111},2.584868710691824,176.15040181033802,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":31.37282453246746},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB20*Bilans!F20+BC20","v":12.532083333333334},{"v":0.2412366592412807,"d":"24.12%"},3.0231979166666667,null,9.508885416666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W20<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W20<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W20<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W20<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W20<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM20*Bilans!F20+BN20","v":3.1768657407407406},3.056984014675052,208.3235254020571,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":26.527659978169726},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F20<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F20<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F20<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F20<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F20*BT20+BU20","v":2.5639453703703707},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.302867600412239},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC20*Bilans!F20+CD20","v":12.814601851851853},{"v":0.23591820890087045,"d":"23.59%"},3.0231979166666667,null,9.791403935185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN20*Bilans!F20+CO20","v":2.5639453703703707},2.4671927148846966,168.1311651430687,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":32.86919258911232}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":5},"70/55",{"$f":"CS373+CA373","v":4919.879637870997},{"$nulls":5},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3762500000000002},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":14.933750000000002},{"$f":"R21*Bilans!F21+S21","v":12.0554375},{"v":0.2809624287795445,"d":"28.10%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.387125},null,8.668312499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.05125000000000002},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.2287500000000002},{"$f":"AC21*Bilans!F21+AD21","v":2.8366875},2.7296426886792453,209.8576595483491,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":33.516617533655015},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.40625},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":15.34375},{"$f":"AJ21*Bilans!F21+AK21","v":12.235937499999999},{"v":0.27681777550759806,"d":"27.68%"},3.387125,null,8.848812499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.563250000000001},{"$f":"AU21*Bilans!F21+AV21","v":2.2974125000000005},2.210717688679246,169.96218662334914,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":41.38402224241401},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3075000000000001},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.982500000000002},{"$f":"BB21*Bilans!F21+BC21","v":11.630125},{"v":0.29123719650476676,"d":"29.12%"},3.387125,null,8.242999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W21<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W21<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W21<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W21<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W21<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.61875},{"$f":"BM21*Bilans!F21+BN21","v":1.6072500000000003},1.546599056603774,118.90408207075477,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":59.15456214030175},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F21<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F21<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F21<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F21<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.563250000000001},{"$f":"Bilans!F21*BT21+BU21","v":2.2974125000000005},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.6860477136880094},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.27249999999999996},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.3875},{"$f":"CC21*Bilans!F21+CD21","v":11.302875},{"v":0.2996693319177643,"d":"29.97%"},3.387125,null,7.91575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.008750000000000008},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":1.77125},{"$f":"CN21*Bilans!F21+CO21","v":1.7043125},1.639998820754717,126.08474933844342,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":55.78564377131542}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R22*Bilans!F22+S22","v":13.057083333333333},{"v":0.18228212655965792,"d":"18.23%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.3800729166666668},null,10.677010416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC22*Bilans!F22+AD22","v":3.871032407407407},3.7249557127882595,196.34893429356651,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":16.839658599067384},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ22*Bilans!F22+AK22","v":13.285282407407408},{"v":0.17915109695670614,"d":"17.92%"},2.3800729166666668,null,10.905209490740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU22*Bilans!F22+AV22","v":3.333736111111111},3.207934748427673,169.0958544754324,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":19.5536965116715},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB22*Bilans!F22+BC22","v":13.057083333333333},{"v":0.18228212655965792,"d":"18.23%"},2.3800729166666668,null,10.677010416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W22<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W22<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W22<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W22<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W22<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM22*Bilans!F22+BN22","v":3.871032407407407},3.7249557127882595,196.34893429356651,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":16.839658599067384},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F22<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F22<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F22<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F22<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F22*BT22+BU22","v":3.115778703703704},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.717899086657522},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC22*Bilans!F22+CD22","v":13.526268518518519},{"v":0.17595931305135343,"d":"17.60%"},2.3800729166666668,null,11.146195601851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN22*Bilans!F22+CO22","v":3.115778703703704},2.9982021488469606,158.04048211948376,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":20.92153210020323}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R23*Bilans!F23+S23","v":12.747916666666667},{"v":0.2164119954240889,"d":"21.64%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.7588020833333333},null,9.989114583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC23*Bilans!F23+AD23","v":3.46224537037037},3.3315946016771485,205.89671087689987,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":22.074560771282822},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ23*Bilans!F23+AK23","v":12.690995370370372},{"v":0.21738264043294037,"d":"21.74%"},2.7588020833333333,null,9.932193287037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU23*Bilans!F23+AV23","v":2.9524305555555554},2.841018081761006,175.57846872543237,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":25.886314477243328},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB23*Bilans!F23+BC23","v":12.747916666666667},{"v":0.2164119954240889,"d":"21.64%"},2.7588020833333333,null,9.989114583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W23<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W23<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W23<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W23<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W23<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM23*Bilans!F23+BN23","v":3.46224537037037},3.3315946016771485,205.89671087689987,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":22.074560771282822},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F23<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F23<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F23<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F23<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F23*BT23+BU23","v":2.7908101851851854},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.034377664943678},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC23*Bilans!F23+CD23","v":13.107175925925926},{"v":0.2104802818642601,"d":"21.05%"},2.7588020833333333,null,10.348373842592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN23*Bilans!F23+CO23","v":2.7908101851851854},2.685496593291405,165.96704633615045,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":27.385433176015855}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3762500000000002},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":14.933750000000002},{"$f":"R24*Bilans!F24+S24","v":12.238859375},{"v":0.2718722511671967,"d":"27.19%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.32740625},null,8.911453125000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.05125000000000002},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.2287500000000002},{"$f":"AC24*Bilans!F24+AD24","v":2.8616718750000003},2.753684257075472,207.7592814067659,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":32.604617711455816},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.40625},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":15.34375},{"$f":"AJ24*Bilans!F24+AK24","v":12.433984375000001},{"v":0.2676057930947818,"d":"26.76%"},3.32740625,null,9.106578125000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.563250000000001},{"$f":"AU24*Bilans!F24+AV24","v":2.3143531250000007},2.2270190448113216,168.02357613816335,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":40.31524683598141},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3075000000000001},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.982500000000002},{"$f":"BB24*Bilans!F24+BC24","v":11.78003125},{"v":0.2824615809062476,"d":"28.25%"},3.32740625,null,8.452625000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W24<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W24<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W24<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W24<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W24<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.61875},{"$f":"BM24*Bilans!F24+BN24","v":1.671708333333334},1.6086250000000006,121.36713684375002,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":55.8133949801849},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F24<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F24<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F24<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F24<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.563250000000001},{"$f":"Bilans!F24*BT24+BU24","v":2.3143531250000007},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.6590665450084474},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.27249999999999996},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.3875},{"$f":"CC24*Bilans!F24+CD24","v":11.43571875},{"v":0.2909660794167398,"d":"29.10%"},3.32740625,null,8.1083125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.008750000000000008},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":1.77125},{"$f":"CN24*Bilans!F24+CO24","v":1.7085781249999998},1.6441034787735849,124.04390824063971,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":54.60898517590466}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R25*Bilans!F25+S25","v":12.472916666666668},{"v":0.24819191581760477,"d":"24.82%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.0956770833333334},null,9.377239583333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC25*Bilans!F25+AD25","v":3.098634259259259},2.9817046645702305,208.38015761432123,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":27.891641478847458},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ25*Bilans!F25+AK25","v":12.16238425925926},{"v":0.25452880104298503,"d":"25.45%"},3.0956770833333334,null,9.066707175925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU25*Bilans!F25+AV25","v":2.6132638888888886},2.5146501572327042,175.73946955090406,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":33.072050702877945},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB25*Bilans!F25+BC25","v":12.472916666666668},{"v":0.24819191581760477,"d":"24.82%"},3.0956770833333334,null,9.377239583333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W25<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W25<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W25<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W25<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W25<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM25*Bilans!F25+BN25","v":3.098634259259259},2.9817046645702305,208.38015761432123,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":27.891641478847458},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F25<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F25<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F25<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F25<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F25*BT25+BU25","v":2.5017546296296302},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.3849730875793154},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC25*Bilans!F25+CD25","v":12.734398148148149},{"v":0.24309567262772527,"d":"24.31%"},3.0956770833333334,null,9.638721064814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN25*Bilans!F25+CO25","v":2.5017546296296302},2.4073487945492666,168.24057969306867,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":34.54615205254089}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9475.995378649823},null,{"$f":"F26/F28","v":2615.6205317248355},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3762500000000002},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":14.933750000000002},{"$f":"R26*Bilans!F26+S26","v":12.155770833333333},{"v":0.27595603597056956,"d":"27.60%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.3544583333333335},null,8.8013125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.05125000000000002},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.2287500000000002},{"$f":"AC26*Bilans!F26+AD26","v":2.8503541666666665},2.7427936320754718,208.7183670200472,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":33.01576499996346},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.40625},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":15.34375},{"$f":"AJ26*Bilans!F26+AK26","v":12.344270833333333},{"v":0.2717421205856293,"d":"27.17%"},3.3544583333333335,null,8.9898125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.563250000000001},{"$f":"AU26*Bilans!F26+AV26","v":2.306679166666667},2.219634669811321,168.90753946863214,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":40.79744799070814},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3075000000000001},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.982500000000002},{"$f":"BB26*Bilans!F26+BC26","v":11.712125},{"v":0.286409027681427,"d":"28.64%"},3.3544583333333335,null,8.357666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W26<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W26<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W26<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W26<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W26<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.61875},{"$f":"BM26*Bilans!F26+BN26","v":1.6425092592592596},1.5805277777777782,120.2734223055556,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":57.294424858081854},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F26<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F26<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F26<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F26<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.563250000000001},{"$f":"Bilans!F26*BT26+BU26","v":2.306679166666667},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.671239683176538},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.27249999999999996},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.3875},{"$f":"CC26*Bilans!F26+CD26","v":11.375541666666667},{"v":0.294883393831063,"d":"29.49%"},3.3544583333333335,null,8.021083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.008750000000000008},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":1.77125},{"$f":"CN26*Bilans!F26+CO26","v":1.7066458333333332},1.6422441037735849,124.9698495648585,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":55.14127272061427}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":32.55654135017825},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R27*Bilans!F27+S27","v":12.504583333333334},{"v":0.24446119756089432,"d":"24.45%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.056885416666667},null,9.447697916666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC27*Bilans!F27+AD27","v":3.1405046296296293},3.0219950209643605,208.38242216935274,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":27.1531709783607},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ27*Bilans!F27+AK27","v":12.223254629629631},{"v":0.25008768198746845,"d":"25.01%"},3.056885416666667,null,9.166369212962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU27*Bilans!F27+AV27","v":2.6523194444444442},2.5522319182389936,175.9897899801494,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":32.150976137238374},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB27*Bilans!F27+BC27","v":12.504583333333334},{"v":0.24446119756089432,"d":"24.45%"},3.056885416666667,null,9.447697916666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W27<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W27<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W27<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W27<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W27<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM27*Bilans!F27+BN27","v":3.1405046296296293},3.0219950209643605,208.38242216935274,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":27.1531709783607},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F27<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F27<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F27<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F27<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F27*BT27+BU27","v":2.5350398148148154},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.340528240832332},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC27*Bilans!F27+CD27","v":12.777324074074075},{"v":0.23924300572991358,"d":"23.92%"},3.056885416666667,null,9.720438657407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN27*Bilans!F27+CO27","v":2.5350398148148154},2.4393779350104827,168.2079153531316,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":33.63839047746711}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.6228479107407088},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R28*Bilans!F28+S28","v":12.882916666666667},{"v":0.20130744849445326,"d":"20.13%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.5934270833333333},null,10.289489583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC28*Bilans!F28+AD28","v":3.6407453703703703},3.503358752620545,202.60711922123951,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":19.64411365194093},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ28*Bilans!F28+AK28","v":12.950495370370371},{"v":0.20025697930187855,"d":"20.03%"},2.5934270833333333,null,10.357068287037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU28*Bilans!F28+AV28","v":3.1189305555555555},3.0012350628930817,173.56817646599842,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":22.93068555371989},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB28*Bilans!F28+BC28","v":12.882916666666667},{"v":0.20130744849445326,"d":"20.13%"},2.5934270833333333,null,10.289489583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W28<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W28<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W28<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W28<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W28<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM28*Bilans!F28+BN28","v":3.6407453703703703},3.503358752620545,202.60711922123951,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":19.64411365194093},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F28<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F28<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F28<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F28<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F28*BT28+BU28","v":2.9327101851851856},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":2.887558455588929},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC28*Bilans!F28+CD28","v":13.290175925925928},{"v":0.19513865713953285,"d":"19.51%"},2.5934270833333333,null,10.696748842592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN28*Bilans!F28+CO28","v":2.9327101851851856},2.822041876310273,163.2050313012448,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":24.386731493148634}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R29*Bilans!F29+S29","v":17.992083333333333},{"v":0.09177358097311318,"d":"9.18%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A19'!$C$39+'251.A19'!$C$40)","v":1.6511979166666668},null,16.340885416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC29*Bilans!F29+AD29","v":5.154041666666666},4.959549528301887,174.66913494988208,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":8.45042725369249},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ29*Bilans!F29+AK29","v":15.359291666666667},{"v":0.10750482199971245,"d":"10.75%"},1.6511979166666668,null,13.70809375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU29*Bilans!F29+AV29","v":4.007291666666666},3.8560731132075468,135.80607495577829,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":10.868650896802706},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB29*Bilans!F29+BC29","v":17.992083333333333},{"v":0.09177358097311318,"d":"9.18%"},1.6511979166666668,null,16.340885416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W29<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W29<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W29<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W29<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W29<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM29*Bilans!F29+BN29","v":4.438199074074073},4.270719863731656,150.40941520079926,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":9.8134070688916},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F29<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F29<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F29<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F29<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F29*BT29+BU29","v":3.712658333333333},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.2809457086292406},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC29*Bilans!F29+CD29","v":15.808625000000001},{"v":0.10444917990442981,"d":"10.44%"},1.6511979166666668,null,14.157427083333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN29*Bilans!F29+CO29","v":3.712658333333333},3.5725580188679245,125.82102772700472,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":11.731177570429095}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":9508.55192},null,{"$f":"F30/F32","v":2999.116296847262},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R30*Bilans!F30+S30","v":15.30675},{"v":0.128148120927042,"d":"12.81%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A19'!$C$39+'251.A19'!$C$40)","v":1.9615312500000002},null,13.345218749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC30*Bilans!F30+AD30","v":4.5409749999999995},4.369617452830188,186.4373754555424,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":11.619651616668225},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ30*Bilans!F30+AK30","v":14.351025000000002},{"v":0.13668231014857823,"d":"13.67%"},1.9615312500000002,null,12.389493750000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU30*Bilans!F30+AV30","v":3.728625},3.587922169811321,153.08497823879716,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":14.151207884944178},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB30*Bilans!F30+BC30","v":15.30675},{"v":0.128148120927042,"d":"12.81%"},1.9615312500000002,null,13.345218749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W30<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W30<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W30<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W30<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W30<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM30*Bilans!F30+BN30","v":4.10323611111111},3.948397012578616,168.46526823643862,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":12.859252080844048},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F30<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F30<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F30<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F30<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F30*BT30+BU30","v":3.4623649999999997},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.445834593702067},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC30*Bilans!F30+CD30","v":14.638225000000002},{"v":0.13400062166007148,"d":"13.40%"},1.9615312500000002,null,12.676693750000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN30*Bilans!F30+CO30","v":3.4623649999999997},3.331709716981132,142.15322556700468,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":15.239452657359925}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":32.55654135017825},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R31*Bilans!F31+S31","v":14.180499999999999},{"v":0.1475044956101689,"d":"14.75%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.0916875},null,12.0888125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC31*Bilans!F31+AD31","v":4.28385},4.122195283018868,188.75738310707547,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":13.218853367881692},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ31*Bilans!F31+AK31","v":13.928150000000002},{"v":0.15017697971374516,"d":"15.02%"},2.0916875,null,11.836462500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU31*Bilans!F31+AV31","v":3.61175},3.4754575471698113,159.14293881367922,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":15.678711151104032},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB31*Bilans!F31+BC31","v":14.180499999999999},{"v":0.1475044956101689,"d":"14.75%"},2.0916875,null,12.0888125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W31<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W31<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W31<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W31<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W31<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM31*Bilans!F31+BN31","v":3.9627499999999998},3.8132122641509434,174.60889618160374,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":14.289971610623931},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F31<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F31<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F31<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F31<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F31*BT31+BU31","v":3.35739},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.5223081301318158},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC31*Bilans!F31+CD31","v":14.147350000000001},{"v":0.14785012740902004,"d":"14.79%"},2.0916875,null,12.0556625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN31*Bilans!F31+CO31","v":3.35739},3.230696037735849,147.93518691594338,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":16.866549611454133}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R37*Bilans!F37+S37","v":12.960416666666667},{"v":0.19277849220382576,"d":"19.28%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.4984895833333334},null,10.461927083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC37*Bilans!F37+AD37","v":3.7432175925925923},3.6019640985324948,200.10261303884957,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":18.353587290593477},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ37*Bilans!F37+AK37","v":13.099467592592593},{"v":0.19073214736957433,"d":"19.07%"},2.4984895833333334,null,10.60097800925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU37*Bilans!F37+AV37","v":3.214513888888889},3.0932114779874214,171.83949714524368,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":21.37227375834431},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB37*Bilans!F37+BC37","v":12.960416666666667},{"v":0.19277849220382576,"d":"19.28%"},2.4984895833333334,null,10.461927083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W37<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W37<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W37<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W37<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W37<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM37*Bilans!F37+BN37","v":3.7432175925925923},3.6019640985324948,200.10261303884957,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":18.353587290593477},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F37<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F37<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F37<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F37<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F37*BT37+BU37","v":3.0141712962962965},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":2.8095191880530748},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC37*Bilans!F37+CD37","v":13.395231481481483},{"v":0.18652082174073828,"d":"18.65%"},2.4984895833333334,null,10.89674189814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN37*Bilans!F37+CO37","v":3.0141712962962965},2.9004289832285117,161.1297066270309,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":22.792822331548038}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R44*Bilans!F44+S44","v":12.881666666666668},{"v":0.2014458532798551,"d":"20.14%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.5949583333333335},null,10.286708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC44*Bilans!F44+AD44","v":3.639092592592592},3.501768343815513,202.64383228825994,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":19.66552416913048},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ44*Bilans!F44+AK44","v":12.948092592592593},{"v":0.20041240165504143,"d":"20.04%"},2.5949583333333335,null,10.35313425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU44*Bilans!F44+AV44","v":3.1173888888888888},2.999751572327044,173.5926237389937,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":22.956604351932707},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB44*Bilans!F44+BC44","v":12.881666666666668},{"v":0.2014458532798551,"d":"20.14%"},2.5949583333333335,null,10.286708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W44<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W44<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W44<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W44<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W44<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM44*Bilans!F44+BN44","v":3.639092592592592},3.501768343815513,202.64383228825994,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":19.66552416913048},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F44<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F44<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F44<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F44<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F44*BT44+BU44","v":2.9313962962962967},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":2.8888526958032625},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC44*Bilans!F44+CD44","v":13.288481481481483},{"v":0.1952787710882998,"d":"19.53%"},2.5949583333333335,null,10.693523148148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN44*Bilans!F44+CO44","v":2.9313962962962967},2.8207775681341722,163.2355770903564,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":24.413165638420313}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R61*Bilans!F61+S61","v":12.776250000000001},{"v":0.21321543880246552,"d":"21.32%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.72409375},null,10.052156250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC61*Bilans!F61+AD61","v":3.499708333333333},3.367643867924528,205.3193532505896,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":21.543910325860487},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ61*Bilans!F61+AK61","v":12.745458333333334},{"v":0.21373054454037552,"d":"21.37%"},2.72409375,null,10.021364583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU61*Bilans!F61+AV61","v":2.987375},2.8746438679245285,175.26200600058962,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":25.238680279509598},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB61*Bilans!F61+BC61","v":12.776250000000001},{"v":0.21321543880246552,"d":"21.32%"},2.72409375,null,10.052156250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W61<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W61<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W61<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W61<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W61<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM61*Bilans!F61+BN61","v":3.499708333333333},3.367643867924528,205.3193532505896,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":21.543910325860487},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F61<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F61<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F61<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F61<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F61*BT61+BU61","v":2.820591666666667},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.0023389039616113},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC61*Bilans!F61+CD61","v":13.145583333333335},{"v":0.20722501854234945,"d":"20.72%"},2.72409375,null,10.421489583333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN61*Bilans!F61+CO61","v":2.820591666666667},2.7141542452830194,165.47723456497644,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":26.731059086302807}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R71*Bilans!F71+S71","v":14.847416666666666},{"v":0.13568788622038627,"d":"13.57%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.0146145833333335},null,12.832802083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC71*Bilans!F71+AD71","v":4.436108333333333},4.268708018867924,187.5702318800707,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":12.249489135559884},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ71*Bilans!F71+AK71","v":14.178558333333335},{"v":0.1420888172104945,"d":"14.21%"},2.0146145833333335,null,12.163943750000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU71*Bilans!F71+AV71","v":3.6809583333333333},3.542054245283019,155.6405200784198,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":14.762476483705552},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB71*Bilans!F71+BC71","v":14.847416666666666},{"v":0.13568788622038627,"d":"13.57%"},2.0146145833333335,null,12.832802083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W71<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W71<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W71<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W71<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W71<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM71*Bilans!F71+BN71","v":4.0459398148148145},3.893262840670859,171.07288916620803,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":13.430763511201787},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F71<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F71<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F71<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F71<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F71*BT71+BU71","v":3.4195516666666665},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.476456833675542},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC71*Bilans!F71+CD71","v":14.438025000000001},{"v":0.13953533002840302,"d":"13.95%"},2.0146145833333335,null,12.423410416666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN71*Bilans!F71+CO71","v":3.4195516666666665},3.2905119811320755,144.58756433492923,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":15.890989851983516}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R77*Bilans!F77+S77","v":13.570999999999998},{"v":0.15931950482646823,"d":"15.93%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.162125},null,11.408874999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC77*Bilans!F77+AD77","v":4.144699999999999},3.988296226415094,189.36829312641504,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":14.167049484884311},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ77*Bilans!F77+AK77","v":13.699300000000001},{"v":0.15782740723978597,"d":"15.78%"},2.162125,null,11.537175000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU77*Bilans!F77+AV77","v":3.5484999999999998},3.4145943396226413,162.1283538396226,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":16.54732140340989},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB77*Bilans!F77+BC77","v":13.570999999999998},{"v":0.15931950482646823,"d":"15.93%"},2.162125,null,11.408874999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W77<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W77<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W77<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W77<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W77<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM77*Bilans!F77+BN77","v":3.8867222222222217},3.7400534591194963,177.58147829245277,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":15.107374966052515},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F77<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F77<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F77<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F77<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F77*BT77+BU77","v":3.30058},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.565722416370231},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC77*Bilans!F77+CD77","v":13.881700000000002},{"v":0.15575361807271443,"d":"15.58%"},2.162125,null,11.719575000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN77*Bilans!F77+CO77","v":3.30058},3.176029811320755,150.80107147132074,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":17.79025807585333}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R94*Bilans!F94+S94","v":13.035},{"v":0.18466628308400462,"d":"18.47%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.407125},null,10.627875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC94*Bilans!F94+AD94","v":3.8418333333333328},3.6968584905660373,197.2680659150943,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":17.176635286972367},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ94*Bilans!F94+AK94","v":13.242833333333333},{"v":0.1817681261562858,"d":"18.18%"},2.407125,null,10.835708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU94*Bilans!F94+AV94","v":3.3064999999999998},3.1817264150943396,169.78010323584905,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":19.95758959624981},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB94*Bilans!F94+BC94","v":13.035},{"v":0.18466628308400462,"d":"18.47%"},2.407125,null,10.627875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W94<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W94<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W94<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W94<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W94<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM94*Bilans!F94+BN94","v":3.8418333333333328},3.6968584905660373,197.2680659150943,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":17.176635286972367},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F94<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F94<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F94<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F94<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F94*BT94+BU94","v":3.092566666666667},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.7382989619269607},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC94*Bilans!F94+CD94","v":13.496333333333334},{"v":0.178353997382005,"d":"17.84%"},2.407125,null,11.089208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN94*Bilans!F94+CO94","v":3.092566666666667},2.9758660377358495,158.79518763962267,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":21.338188344093897}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"R104*Bilans!F104+S104","v":18.5445},{"v":0.061846167327239895,"d":"6.18%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A19'!$C$39+'251.A19'!$C$40)","v":1.1469062500000002},null,17.39759375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AC104*Bilans!F104+AD104","v":5.518375},5.310134433962264,122.7477400418632,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.180234670532538},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"AJ104*Bilans!F104+AK104","v":18.5445},{"v":0.061846167327239895,"d":"6.18%"},1.1469062500000002,null,17.39759375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AU104*Bilans!F104+AV104","v":5.518375},5.310134433962264,122.7477400418632,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.180234670532538},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"BB104*Bilans!F104+BC104","v":18.5445},{"v":0.061846167327239895,"d":"6.18%"},1.1469062500000002,null,17.39759375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W104<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W104<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W104<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W104<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W104<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"BM104*Bilans!F104+BN104","v":5.116513888888888},4.92343789308176,113.80895947700469,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":5.587100537746784},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F104<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F104<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F104<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F104<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F104*BT104+BU104","v":4.1537275000000005},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.0387404067848105},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.784},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":10.23},{"$f":"CC104*Bilans!F104+CD104","v":18.5698},{"v":0.06176190642871761,"d":"6.18%"},1.1469062500000002,null,17.42289375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.137},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":2.99},{"$f":"CN104*Bilans!F104+CO104","v":4.4473375},4.279513443396226,98.92416287918631,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":6.42777335877927}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F116<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F116<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F116<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F116<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F116<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F116<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F116<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F116<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F116<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F116<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F116<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F116<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F116<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F116<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F116<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F116*BT116+BU116","v":4.101379166666667},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.064762059028499},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F119<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F119<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F119<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F119<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F119<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F119<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F119<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F119<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F119<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F119<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F119<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F119<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F119<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F119<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F119<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F119*BT119+BU119","v":4.5132216666666665},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":1.8763474782477831},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F136<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F136<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F136<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F136<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F136<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F136<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F136<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F136<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F136<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F136<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F136<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F136<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F136<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F136<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F136<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F136*BT136+BU136","v":4.740776666666667},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.7862837016909159},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F142<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F142<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F142<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F142<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F142<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F142<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F142<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F142<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F142<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F142<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F142<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F142<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F142<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F142<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F142<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F142*BT142+BU142","v":4.535656666666666},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":1.867066384292004},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F152<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F152<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F152<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F152<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F152<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F152<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F152<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F152<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F152<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F152<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F152<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F152<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F152<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F152<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F152<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F152*BT152+BU152","v":4.9133125},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.7235565808246993},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F169<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F169<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F169<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F169<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F169<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F169<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F169<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F169<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F169<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F169<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F169<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F169<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F169<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F169<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F169<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F169*BT169+BU169","v":5.124842500000001},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.6524160680105302},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F175<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F175<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F175<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F175<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F175<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F175<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F175<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F175<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F175<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F175<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F175<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F175<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F175<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F175<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F175<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F175*BT175+BU175","v":4.717273333333334},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.7951836780760186},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F185<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F185<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F185<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F185<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F185<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F185<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F185<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F185<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F185<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F185<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F185<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F185<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F185<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F185<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F185<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F185*BT185+BU185","v":5.340111666666667},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.585804309277538},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F201<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F201<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F201<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F201<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F201<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F201<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F201<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F201<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F201<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F201<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F201<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F201<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F201<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F201<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F201<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F201*BT201+BU201","v":5.200694166666667},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.628315725100785},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F211<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F211<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F211<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F211<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F211<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F211<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F211<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.15900000000000009},{"$f":"IF(Bilans!F211<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F211<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F211<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F211<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F211<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F211<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F211<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F211<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.1739999999999986},{"$f":"Bilans!F211*BT211+BU211","v":5.6329125},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.5033736265250446},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F217<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F217<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F217<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F217<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F217<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F217<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F217<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F217<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F217<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F217<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F217<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F217<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F217<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F217<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F217<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F217*BT217+BU217","v":4.920790833333333},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.720937219208482},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F234<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F234<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F234<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F234<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F234<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F234<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F234<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.15900000000000009},{"$f":"IF(Bilans!F234<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F234<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F234<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F234<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F234<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F234<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F234<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F234<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.1739999999999986},{"$f":"Bilans!F234*BT234+BU234","v":6.0608875000000015},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.3972165121070559},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F244<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F244<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F244<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F244<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F244<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F244<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F244<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F244<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F244<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F244<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F244<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F244<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F244<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F244<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F244<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F244*BT244+BU244","v":4.576253333333334},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.8505033432786184},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"R250*Bilans!F250+S250","v":19.592666666666666},{"v":0.04991450882983429,"d":"4.99%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A19'!$C$39+'251.A19'!$C$40)","v":0.9779583333333333},null,18.614708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AC250*Bilans!F250+AD250","v":5.752833333333333},5.535745283018868,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"AJ250*Bilans!F250+AK250","v":19.592666666666666},{"v":0.04991450882983429,"d":"4.99%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":18.614708333333333},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AU250*Bilans!F250+AV250","v":5.752833333333333},5.535745283018868,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"BB250*Bilans!F250+BC250","v":19.592666666666666},{"v":0.04991450882983429,"d":"4.99%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":18.614708333333333},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W250<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W250<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W250<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W250<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W250<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"BM250*Bilans!F250+BN250","v":5.29887037037037},5.098912997903564,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F250<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F250<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F250<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F250<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F250*BT250+BU250","v":4.330536666666667},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":1.9555017645287815},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.784},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":10.23},{"$f":"CC250*Bilans!F250+CD250","v":19.65106666666667},{"v":0.049766170453851524,"d":"4.98%"},0.9779583333333333,null,{"$f":"CE250-CG250","v":18.673108333333335},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.137},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":2.99},{"$f":"CN250*Bilans!F250+CO250","v":4.636283333333334},4.46132924528302,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A19'!$C$39+'251.A19'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W260<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W260<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W260<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W260<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W260<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.502856481481481},2.4084090670859535,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F260<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F260<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F260<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F260<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F260*BT260+BU260","v":5.2167191666666675},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.623313776814691},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"R277*Bilans!F277+S277","v":21.47683333333333},{"v":0.03139477809422557,"d":"3.14%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A19'!$C$39+'251.A19'!$C$40)","v":0.6742604166666668},null,20.802572916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AC277*Bilans!F277+AD277","v":6.174291666666667},5.9412995283018875,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"AJ277*Bilans!F277+AK277","v":21.47683333333333},{"v":0.03139477809422557,"d":"3.14%"},0.6742604166666668,null,20.802572916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AU277*Bilans!F277+AV277","v":6.174291666666667},5.9412995283018875,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"BB277*Bilans!F277+BC277","v":21.47683333333333},{"v":0.03139477809422557,"d":"3.14%"},0.6742604166666668,null,20.802572916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W277<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W277<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W277<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W277<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W277<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"BM277*Bilans!F277+BN277","v":5.626671296296295},5.414344077568133,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F277<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F277<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F277<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F277<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F277*BT277+BU277","v":4.648365833333333},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.82179552915064},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.784},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":10.23},{"$f":"CC277*Bilans!F277+CD277","v":21.59473333333333},{"v":0.03122337313727731,"d":"3.12%"},0.6742604166666668,null,20.920472916666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.137},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":2.99},{"$f":"CN277*Bilans!F277+CO277","v":4.975929166666667},4.788158254716982,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"R286*Bilans!F286+S286","v":19.826999999999998},{"v":0.04741955414333989,"d":"4.74%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A19'!$C$39+'251.A19'!$C$40)","v":0.9401875},null,18.886812499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AC286*Bilans!F286+AD286","v":5.805250000000001},5.586183962264152,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"AJ286*Bilans!F286+AK286","v":19.826999999999998},{"v":0.04741955414333989,"d":"4.74%"},0.9401875,null,18.886812499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AU286*Bilans!F286+AV286","v":5.805250000000001},5.586183962264152,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"BB286*Bilans!F286+BC286","v":19.826999999999998},{"v":0.04741955414333989,"d":"4.74%"},0.9401875,null,18.886812499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W286<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W286<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W286<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W286<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W286<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"BM286*Bilans!F286+BN286","v":5.339638888888889},5.138143081761006,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F286<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F286<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F286<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F286<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F286*BT286+BU286","v":4.370065},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":1.9378137608990382},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.784},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":10.23},{"$f":"CC286*Bilans!F286+CD286","v":19.8928},{"v":0.047262703088554646,"d":"4.73%"},0.9401875,null,18.9526125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.137},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":2.99},{"$f":"CN286*Bilans!F286+CO286","v":4.6785250000000005},4.501976886792454,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":-0.14666666666666708},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":19.52666666666667},{"$f":"R292*Bilans!F292+S292","v":18.210333333333335},{"v":0.07416462265014367,"d":"7.42%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A19'!$C$39+'251.A19'!$C$40)","v":1.3505624999999999},null,16.859770833333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.046666666666666856},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":4.943333333333332},{"$f":"AC292*Bilans!F292+AD292","v":5.362166666666667},5.159820754716981,144.49304050471693,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.458395859882508},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.8399999999999999},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":9.670000000000002},{"$f":"AJ292*Bilans!F292+AK292","v":17.209000000000003},{"v":0.07848001045964319,"d":"7.85%"},1.3505624999999999,null,15.858437500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10000000000000024},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.3599999999999977},{"$f":"AU292*Bilans!F292+AV292","v":4.2575},4.09683962264151,114.7258483726415,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":8.13411509101585},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":-0.14666666666666708},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":19.52666666666667},{"$f":"BB292*Bilans!F292+BC292","v":18.210333333333335},{"v":0.07416462265014367,"d":"7.42%"},1.3505624999999999,null,16.859770833333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W292<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W292<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W292<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W292<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W292<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":4.943333333333332},{"$f":"BM292*Bilans!F292+BN292","v":6.130027777777776},5.898705974842765,165.18441276650933,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":5.649402621884077},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F292<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F292<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F292<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F292<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.031999999999999},{"$f":"Bilans!F292*BT292+BU292","v":3.9654000000000003},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.135565666269041},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.8399999999999999},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":9.670000000000002},{"$f":"CC292*Bilans!F292+CD292","v":17.209000000000003},{"v":0.07848001045964319,"d":"7.85%"},1.3505624999999999,null,15.858437500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10000000000000024},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.3599999999999977},{"$f":"CN292*Bilans!F292+CO292","v":4.2575},4.09683962264151,114.7258483726415,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":8.13411509101585}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":-0.14666666666666708},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":19.52666666666667},{"$f":"R309*Bilans!F309+S309","v":18.434},{"v":0.08339888249972877,"d":"8.34%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A19'!$C$39+'251.A19'!$C$40)","v":1.5373750000000002},null,16.896625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.046666666666666856},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":4.943333333333332},{"$f":"AC309*Bilans!F309+AD309","v":5.2909999999999995},5.091339622641509,165.4023503207547,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":7.593194103194104},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.8399999999999999},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":9.670000000000002},{"$f":"AJ309*Bilans!F309+AK309","v":15.928},{"v":0.09652027875439478,"d":"9.65%"},1.5373750000000002,null,14.390625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10000000000000024},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.3599999999999977},{"$f":"AU309*Bilans!F309+AV309","v":4.1049999999999995},3.950094339622641,128.32671481132076,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":9.786989037758833},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":-0.14666666666666708},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":19.52666666666667},{"$f":"BB309*Bilans!F309+BC309","v":18.434},{"v":0.08339888249972877,"d":"8.34%"},1.5373750000000002,null,16.896625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W309<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W309<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W309<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W309<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W309<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":4.943333333333332},{"$f":"BM309*Bilans!F309+BN309","v":5.928388888888887},5.704676100628929,185.32781248113204,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":6.776814199098502},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F309<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F309<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F309<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F309<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.031999999999999},{"$f":"Bilans!F309*BT309+BU309","v":3.8068},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.224538219245365},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.8399999999999999},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":9.670000000000002},{"$f":"CC309*Bilans!F309+CD309","v":15.928},{"v":0.09652027875439478,"d":"9.65%"},1.5373750000000002,null,14.390625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10000000000000024},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.3599999999999977},{"$f":"CN309*Bilans!F309+CO309","v":4.1049999999999995},3.950094339622641,128.32671481132076,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":9.786989037758833}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":-0.14666666666666708},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":19.52666666666667},{"$f":"R315*Bilans!F315+S315","v":18.067333333333334},{"v":0.06814093575882811,"d":"6.81%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A19'!$C$39+'251.A19'!$C$40)","v":1.2311250000000005},null,16.83620833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.046666666666666856},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":4.943333333333332},{"$f":"AC315*Bilans!F315+AD315","v":5.407666666666667},5.203603773584906,130.80298805660382,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":5.748521851692044},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.8399999999999999},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":9.670000000000002},{"$f":"AJ315*Bilans!F315+AK315","v":18.028},{"v":0.06828960505879746,"d":"6.83%"},1.2311250000000005,null,16.796875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10000000000000024},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.3599999999999977},{"$f":"AU315*Bilans!F315+AV315","v":4.3549999999999995},4.1906603773584905,105.3406299056604,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.138022962112516},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":-0.14666666666666708},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":19.52666666666667},{"$f":"BB315*Bilans!F315+BC315","v":18.067333333333334},{"v":0.06814093575882811,"d":"6.81%"},1.2311250000000005,null,16.83620833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W315<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W315<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W315<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W315<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W315<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":4.943333333333332},{"$f":"BM315*Bilans!F315+BN315","v":6.258944444444442},6.022757861635218,151.39406436792453,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":4.966666548317522},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F315<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F315<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F315<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F315<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.031999999999999},{"$f":"Bilans!F315*BT315+BU315","v":4.0668},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.0823183075202265},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.8399999999999999},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":9.670000000000002},{"$f":"CC315*Bilans!F315+CD315","v":18.028},{"v":0.06828960505879746,"d":"6.83%"},1.2311250000000005,null,16.796875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10000000000000024},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.3599999999999977},{"$f":"CN315*Bilans!F315+CO315","v":4.3549999999999995},4.1906603773584905,105.3406299056604,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":7.138022962112516}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R325*Bilans!F325+S325","v":16.216583333333332},{"v":0.11447450911875191,"d":"11.45%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A19'!$C$39+'251.A19'!$C$40)","v":1.856385416666667},null,14.360197916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC325*Bilans!F325+AD325","v":4.748691666666666},4.56949575471698,183.43441045554246,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":10.454209843763987},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ325*Bilans!F325+AK325","v":14.692641666666667},{"v":0.12634796783197033,"d":"12.63%"},1.856385416666667,null,12.83625625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU325*Bilans!F325+AV325","v":3.8230416666666662},3.678775943396226,147.6780223897406,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":12.985424563774485},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB325*Bilans!F325+BC325","v":16.216583333333332},{"v":0.11447450911875191,"d":"11.45%"},1.856385416666667,null,14.360197916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W325<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W325<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W325<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W325<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W325<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM325*Bilans!F325+BN325","v":4.216726851851851},4.057605083857442,162.8854552825603,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":11.773069708052041},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F325<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F325<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F325<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F325<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F325*BT325+BU325","v":3.547168333333333},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.387361212447842},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC325*Bilans!F325+CD325","v":15.034775000000002},{"v":0.12347277672373991,"d":"12.35%"},1.856385416666667,null,13.178389583333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN325*Bilans!F325+CO325","v":3.547168333333333},3.413312924528302,137.02147405757077,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":13.99533783050424}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R342*Bilans!F342+S342","v":13.136666666666667},{"v":0.17375666074600357,"d":"17.38%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.2825833333333336},null,10.854083333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC342*Bilans!F342+AD342","v":3.9762592592592587},3.8262117400419284,192.733937769392,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":15.66632587859425},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ342*Bilans!F342+AK342","v":13.43825925925926},{"v":0.16985706923019683,"d":"16.99%"},2.2825833333333336,null,11.155675925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU342*Bilans!F342+AV342","v":3.4318888888888885},3.302383647798742,166.34766910691823,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":18.15133745588759},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB342*Bilans!F342+BC342","v":13.136666666666667},{"v":0.17375666074600357,"d":"17.38%"},2.2825833333333336,null,10.854083333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W342<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W342<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W342<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W342<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W342<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM342*Bilans!F342+BN342","v":3.9762592592592587},3.8262117400419284,192.733937769392,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":15.66632587859425},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F342<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F342<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F342<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F342<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F342*BT342+BU342","v":3.19942962962963},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.646838053445034},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC342*Bilans!F342+CD342","v":13.63414814814815},{"v":0.1674166444819924,"d":"16.74%"},2.2825833333333336,null,11.351564814814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN342*Bilans!F342+CO342","v":3.19942962962963},3.0786964360587006,155.08009687714886,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":19.470149540543105}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R352*Bilans!F352+S352","v":12.962916666666667},{"v":0.19250506251808042,"d":"19.25%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.4954270833333334},null,10.467489583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC352*Bilans!F352+AD352","v":3.746523148148148},3.6051449161425575,200.01434123381813,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":18.313132768776978},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ352*Bilans!F352+AK352","v":13.104273148148149},{"v":0.19042850031601932,"d":"19.04%"},2.4954270833333334,null,10.608846064814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU352*Bilans!F352+AV352","v":3.217597222222222},3.0961784591194967,171.77675495656445,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":21.323543966123786},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB352*Bilans!F352+BC352","v":12.962916666666667},{"v":0.19250506251808042,"d":"19.25%"},2.4954270833333334,null,10.467489583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W352<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W352<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W352<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W352<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W352<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM352*Bilans!F352+BN352","v":3.746523148148148},3.6051449161425575,200.01434123381813,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":18.313132768776978},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F352<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F352<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F352<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F352<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F352*BT352+BU352","v":3.0167990740740747},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":2.807071961072646},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC352*Bilans!F352+CD352","v":13.398620370370372},{"v":0.18624507705671742,"d":"18.62%"},2.4954270833333334,null,10.903193287037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN352*Bilans!F352+CO352","v":3.0167990740740747},2.9029575995807133,161.05681336413787,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":22.742839065074794}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R358*Bilans!F358+S358","v":13.157916666666667},{"v":0.17149767250387918,"d":"17.15%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.2565520833333337},null,10.901364583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC358*Bilans!F358+AD358","v":4.004356481481481},3.853248689727463,191.6885258800445,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":15.3634588023923},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ358*Bilans!F358+AK358","v":13.479106481481482},{"v":0.16741110298620604,"d":"16.74%"},2.2565520833333337,null,11.222554398148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU358*Bilans!F358+AV358","v":3.458097222222222},3.3276029874213835,165.5390977159984,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":17.790351710759367},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB358*Bilans!F358+BC358","v":13.157916666666667},{"v":0.17149767250387918,"d":"17.15%"},2.2565520833333337,null,10.901364583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W358<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W358<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W358<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W358<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W358<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM358*Bilans!F358+BN358","v":4.004356481481481},3.853248689727463,191.6885258800445,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":15.3634588023923},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F358<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F358<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F358<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F358<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F358*BT358+BU358","v":3.221765740740741},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.6284878462567014},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC358*Bilans!F358+CD358","v":13.662953703703705},{"v":0.16515843735323757,"d":"16.52%"},2.2565520833333337,null,11.40640162037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN358*Bilans!F358+CO358","v":3.221765740740741},3.100189675052411,154.22591081225104,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":19.09535664104138}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R369*Bilans!F369+S369","v":13.275083333333331},{"v":0.16544701539852233,"d":"16.54%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.196322916666667},null,11.078760416666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC369*Bilans!F369+AD369","v":4.077141666666666},3.9232872641509426,189.5016406112028,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":14.650745313812578},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ369*Bilans!F369+AK369","v":13.588191666666667},{"v":0.16163467299732673,"d":"16.16%"},2.196322916666667,null,11.39186875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU369*Bilans!F369+AV369","v":3.5177916666666667},3.3850448113207547,163.50358821521226,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":16.980301799187462},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB369*Bilans!F369+BC369","v":13.275083333333331},{"v":0.16544701539852233,"d":"16.54%"},2.196322916666667,null,11.078760416666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W369<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W369<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W369<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W369<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W369<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM369*Bilans!F369+BN369","v":3.8498101851851847},3.704534329140461,178.93549103256026,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":15.515872547828838},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F369<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F369<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F369<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F369<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F369*BT369+BU369","v":3.2729983333333332},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.5873438451765955},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC369*Bilans!F369+CD369","v":13.752725000000002},{"v":0.1597009259377081,"d":"15.97%"},2.196322916666667,null,11.556402083333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN369*Bilans!F369+CO369","v":3.2729983333333332},3.149488962264151,152.12582848304245,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":18.250288598782255}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R370*Bilans!F370+S370","v":13.08},{"v":0.1798165137614679,"d":"17.98%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.3520000000000003},null,10.728,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC370*Bilans!F370+AD370","v":3.9013333333333327},3.754113207547169,195.35654309433957,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":16.495299043062204},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ370*Bilans!F370+AK370","v":13.329333333333334},{"v":0.17645293588076424,"d":"17.65%"},2.3520000000000003,null,10.977333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU370*Bilans!F370+AV370","v":3.3619999999999997},3.235132075471698,168.3498029433962,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":19.141481261154073},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB370*Bilans!F370+BC370","v":13.08},{"v":0.1798165137614679,"d":"17.98%"},2.3520000000000003,null,10.728,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W370<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W370<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W370<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W370<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W370<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM370*Bilans!F370+BN370","v":3.9013333333333327},3.754113207547169,195.35654309433957,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":16.495299043062204},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F370<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F370<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F370<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F370<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F370*BT370+BU370","v":3.139866666666667},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.69704831193148},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC370*Bilans!F370+CD370","v":13.557333333333334},{"v":0.17348544453186468,"d":"17.35%"},2.3520000000000003,null,11.205333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN370*Bilans!F370+CO370","v":3.139866666666667},3.0213811320754718,157.2266313509434,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":20.49566648265319}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R371*Bilans!F371+S371","v":13.805083333333332},{"v":0.15465845914246565,"d":"15.47%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.1350729166666667},null,11.670010416666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC371*Bilans!F371+AD371","v":4.198141666666666},4.039721226415094,189.18721454516506,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":13.795452551426523},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ371*Bilans!F371+AK371","v":13.787191666666669},{"v":0.15485915973944414,"d":"15.49%"},2.1350729166666667,null,11.652118750000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU371*Bilans!F371+AV371","v":3.5727916666666664},3.4379693396226414,161.00612062087262,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":16.21008711675044},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB371*Bilans!F371+BC371","v":13.805083333333332},{"v":0.15465845914246565,"d":"15.47%"},2.1350729166666667,null,11.670010416666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W371<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W371<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W371<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W371<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W371<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM371*Bilans!F371+BN371","v":3.915921296296296},3.768150681341719,176.46909067092506,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":14.789690543945124},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F371<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F371<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F371<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F371<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F371*BT371+BU371","v":3.322398333333333},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.5488732064607715},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC371*Bilans!F371+CD371","v":13.983725000000002},{"v":0.15268270197437853,"d":"15.27%"},2.1350729166666667,null,11.848652083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN371*Bilans!F371+CO371","v":3.322398333333333},3.1970248113207544,149.72226670757075,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":17.431764152301625}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.203138725214296},{"$f":"SUM(AF7:AF372)/229","v":4.044529716715643},{"$f":"SUM(AG7:AG372)/Z373","v":3.7997900652305034},{"$f":"SUM(AH7:AH372)","v":3111.636651885589},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.6429765550703563},{"$f":"SUM(AX7:AX372)/229","v":3.505505741671473},{"$f":"SUM(AY7:AY372)/AR373","v":3.2006848658507683},{"$f":"SUM(AZ7:AZ372)","v":3701.9864750499314},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9475.995378649823},{"$f":"SUM(BK7:BK372)","v":32.55654135017825},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":4.139656536470968},{"$f":"SUM(BP7:BP372)/229","v":3.9805896817353714},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.6228479107407088},{"$f":"SUM(BR7:BR372)","v":3571.323071296902},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1450.3404349427044},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":829.2794329332572},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":9508.55192},{"$f":"SUM(CL7:CL372)","v":32.55654135017825},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.2947826396086057},{"$f":"SUM(CQ7:CQ372)/229","v":3.1704512192460164},{"$f":"SUM(CR7:CR372)/CK373","v":2.9595617576217808},{"$f":"SUM(CS7:CS372)","v":4090.60020493774}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.9735354381991903},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"251.A13","index":45,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.77},{"$f":"E7*Dane!$E$26","v":8.9},{"$f":"F7*Dane!$E$26","v":11.13},{"$f":"G7*Dane!$E$26","v":12.34},{"$f":"H7*Dane!$E$26","v":13.4},{"$f":"I7*Dane!$E$26","v":17.2},{"$f":"S5*T3+S6","v":18.285999999999998},{"$f":"$S$5*U3+$S$6","v":19.915},{"$f":"J7*Dane!$E$26","v":22.63},{"$f":"K7*Dane!E$26","v":23.34}]
[null,"Q",null,7.77,8.9,11.13,12.34,13.4,17.2,22.63,23.34,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.22600000000000015},{"$f":"(P4-O4)/(P3-O3)","v":0.27875000000000005},{"$f":"(Q4-P4)/(Q3-P3)","v":0.13444444444444434},{"$f":"(R4-Q4)/(R3-Q3)","v":0.2120000000000001},{"$f":"(S4-R4)/(S3-R3)","v":1.2666666666666664},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.5429999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.07100000000000009}]
[null,"COP",null,2.3,2.53,2.97,3.98,5.21,5.71,8.17,8.75,null,"b=",{"$f":"N4-N5*$N$3","v":12.290000000000003},{"$f":"O4-O5*O3","v":13.08125},{"$f":"P4-P5*P3","v":12.071111111111112},{"$f":"Q4-Q5*Q3","v":11.916},{"$f":"R4-R5*R3","v":4.533333333333335},{"$f":"S4-S5*$S$3","v":11.77},null,null,{"$f":"V4-V5*V3","v":21.209999999999997}]
[{"$nulls":3},{"$f":"D5","v":7.77},8.9,11.13,12.34,13.4,17.2,22.63,23.34,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.77},8.9,11.13,12.34,13.4,17.2,{"$f":"T4","v":18.285999999999998},{"$f":"U4","v":19.915},{"$f":"V5*V3+V6","v":22.63},{"$f":"W4","v":23.34}]
[null,"Q",null,7.32,8.44,10.66,12.1,13.18,16.6,22.03,23.65,null,"COP",{"$f":"D6","v":2.3},2.53,2.97,3.98,5.21,5.71,{"$f":"T3*S10+S11","v":6.202},{"$f":"U3*S10+S11","v":6.9399999999999995},{"$f":"J6","v":8.17},{"$f":"K6","v":8.75}]
[null,"COP",null,2,2.2,2.56,3.29,4.1,4.37,5.89,8.46,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.046},{"$f":"(P9-O9)/(P3-O3)","v":0.05500000000000005},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1122222222222222},{"$f":"(R9-Q9)/(R3-Q3)","v":0.246},{"$f":"(S9-R9)/(S3-R3)","v":0.16666666666666666},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.246},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.05800000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.2199999999999998},{"$f":"O9-O10*O3","v":3.3550000000000004},{"$f":"P9-P10*P3","v":3.7555555555555555},{"$f":"Q9-Q10*Q3","v":3.488},{"$f":"R9-R10*R3","v":4.043333333333333},{"$f":"S9-S10*$S$3","v":3.25},null,null,{"$f":"V9-V10*V3","v":7.01}]
[null,"Q",null,{"v":7,"d":"7.00"},8.29,10.6,12.28,13.33,17.27,20.65,22.88,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.924,"d":"1.92"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.112,"d":"2.11"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.456,"d":"2.46"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.106,"d":"3.11"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.8199999999999994,"d":"3.82"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":4.086,"d":"4.09"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.454,"d":"5.45"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.6240000000000006,"d":"7.62"}},null,"COP=",{"$f":"N10*N3+N11","v":2.3},{"$f":"O10*O3+O11","v":2.53},2.97,3.98,5.209999999999999,5.71,{"$f":"T9","v":6.202},{"$f":"U9","v":6.9399999999999995},8.17,{"$f":"W9","v":8.75}]
[null,"Qmax",null,{"$f":"D12","v":{"v":7,"d":"7.00"}},8.29,{"v":10.6,"d":"10.60"},12.28,13.33,17.27,20.65,22.88,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.81,1.98,2.3,2.83,3.4,3.66,4.8,6.37,null,"Q",{"$f":"D9*Dane!$E$26","v":7.32},{"$f":"E9*Dane!$E$26","v":8.44},{"$f":"F9*Dane!$E$26","v":10.66},{"$f":"G9*Dane!$E$26","v":12.1},{"$f":"H9*Dane!$E$26","v":13.18},{"$f":"I9*Dane!$E$26","v":16.6},{"$f":"S16*T14+S17","v":17.686},{"$f":"$S$16*U14+$S$17","v":19.315},{"$f":"J9*Dane!$E$26","v":22.03},{"$f":"K9*Dane!$E$26","v":23.65}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.22399999999999984},{"$f":"(P15-O15)/(P3-O3)","v":0.2775000000000001},{"$f":"(Q15-P15)/(Q3-P3)","v":0.15999999999999995},{"$f":"(R15-Q15)/(R3-Q3)","v":0.21600000000000003},{"$f":"(S15-R15)/(S3-R3)","v":1.1400000000000006},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.5429999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.16199999999999976}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":11.799999999999997},{"$f":"O15-O16*O3","v":12.602500000000001},{"$f":"P15-P16*P3","v":11.78},{"$f":"Q15-Q16*Q3","v":11.668},{"$f":"R15-R16*R3","v":5.199999999999996},{"$f":"S15-S16*$S$3","v":11.170000000000002},null,null,{"$f":"V15-V16*V14","v":18.790000000000006}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},54,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":7.32},{"$f":"O16*O14+O17","v":8.44},10.66,12.1,13.18,16.6,{"$f":"T15","v":17.686},{"$f":"U15","v":19.315},22.03,{"$f":"W15","v":23.65}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},56,{"$nulls":6},"COP",{"$f":"D10","v":2},2.2,2.56,3.29,4.1,4.37,{"$f":"T14*S21+S22","v":4.674},{"$f":"U14*S21+S22","v":5.13},{"$f":"J10","v":5.89},{"$f":"K10","v":8.46}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.040000000000000036},{"$f":"(P20-O20)/(P14-O14)","v":0.044999999999999984},{"$f":"(Q20-P20)/(Q14-P14)","v":0.0811111111111111},{"$f":"(R20-Q20)/(R14-Q14)","v":0.16199999999999992},{"$f":"(S20-R20)/(S14-R14)","v":0.09000000000000015},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.15199999999999997},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.2570000000000001}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.8000000000000007},{"$f":"O20-O21*O14","v":2.875},{"$f":"P20-P21*P14","v":3.1277777777777778},{"$f":"Q20-Q21*Q14","v":2.966},{"$f":"R20-R21*R14","v":3.469999999999999},{"$f":"S20-S21*$S$3","v":2.8500000000000005},null,null,{"$f":"V20-V21*V14","v":0.7499999999999973}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,97 | 3,98 | 5,21"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2},{"$f":"O21*O14+O22","v":2.2},2.56,3.29,4.1,4.37,{"$f":"T20","v":4.674},{"$f":"U20","v":5.13},5.89,{"$f":"W20","v":8.46}]
[null,50564,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":15.77},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":7,"d":"7.00"}},{"$f":"E14*Dane!$E$26","v":8.29},{"$f":"F14*Dane!$E$26","v":{"v":10.6,"d":"10.60"}},{"$f":"G14*Dane!$E$26","v":12.28},{"$f":"H14*Dane!$E$26","v":13.33},{"$f":"I14*Dane!$E$26","v":17.27},{"$f":"S27*T25+S28","v":17.945999999999998},{"$f":"S27*U25+S28","v":18.96},{"$f":"J14*Dane!$E$26","v":20.65},{"$f":"K14*Dane!$E$26","v":22.88}]
[null,{"$f":"D14+8","v":15},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.25799999999999984},{"$f":"(P26-O26)/(P3-O3)","v":0.28875000000000006},{"$f":"(Q26-P26)/(Q3-P3)","v":0.18666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.21000000000000013},{"$f":"(S26-R26)/(S3-R3)","v":1.3133333333333332},{"$f":"(V26-S26)/(V3-S3)","v":0.3379999999999999},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.22300000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.32},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":12.159999999999997},12.62125,11.906666666666666,11.86,4.136666666666667,13.89,null,null,{"$f":"V26-V27*V25","v":16.189999999999998}]
[null,{"$f":"D9+8","v":15.32},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":7},{"$f":"O27*O25+O28","v":8.29},10.6,12.28,13.33,17.27,{"$f":"T26","v":17.945999999999998},{"$f":"U26","v":18.96},20.65,{"$f":"W26","v":22.88}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.924,"d":"1.92"}},{"v":2.112,"d":"2.11"},{"v":2.456,"d":"2.46"},{"v":3.106,"d":"3.11"},{"v":3.8199999999999994,"d":"3.82"},{"v":4.086,"d":"4.09"},{"$f":"T25*S32+S33","v":4.3596},{"$f":"U25*S32+S33","v":4.77},{"$f":"J13","v":5.454},{"$f":"K13","v":7.6240000000000006}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.037600000000000036},{"$f":"(P31-O31)/(P25-O25)","v":0.04299999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07222222222222222},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1427999999999999},{"$f":"(S31-R31)/(S25-R25)","v":0.08866666666666696},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.13679999999999995},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.21700000000000008}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.6760000000000006},{"$f":"O31-O32*O25","v":2.7569999999999997},{"$f":"P31-P32*P25","v":2.9615555555555555},{"$f":"Q31-Q32*Q25","v":2.8204000000000002},{"$f":"R31-R32*R25","v":3.199333333333331},{"$f":"S31-S32*$S$3","v":2.718000000000001},null,null,{"$f":"V31-V32*V25","v":1.113999999999998}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.924},{"$f":"O32*O25+O33","v":2.112},2.456,3.106,3.8199999999999994,4.086,{"$f":"T31","v":4.3596},{"$f":"U31","v":4.77},5.454,{"$f":"W31","v":7.6240000000000006}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-26.984126984126988},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-25.381249999999994},-33.02654867256637,-27.231905465288033,-2.1782178217821735,-13.10293012772352,20,20,-57.434094903339265,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":5.404675324675325},{"$f":"E66*Dane!$E$26","v":6.12},{"$f":"F66*Dane!$E$26","v":6.93},{"$f":"G66*Dane!$E$26","v":9.83},{"$f":"H66*Dane!$E$26","v":11.78},{"$f":"I66*Dane!$E$26","v":14.76},{"$f":"I57*J52+I58","v":15.373999999999999},{"$f":"I57*K52+I58","v":16.294999999999998},{"$f":"L66*Dane!$E$26","v":17.83},{"$f":"M66*Dane!$E$26","v":21.74}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.6347448979591839},1.79,1.96,2.26,2.56,2.71,null,null,3.32,4.12]
[null,"Q",null,{"$f":"D54","v":5.404675324675325},6.12,6.93,9.83,11.78,14.76,null,null,{"$f":"L54","v":17.83},{"$f":"M54","v":21.74}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.14306493506493503},{"$f":"(F54-E54)/(F52-E52)","v":0.10124999999999995},0.32222222222222224,0.38999999999999985,0.9933333333333335,{"$f":"(L54-I54)/(L52-I52)","v":0.30699999999999983}]
[null,"b=",null,{"$f":"D54-D57*D52","v":8.265974025974025},{"$f":"E54-E57*E52","v":7.63875},9.185555555555556,9.05,4.826666666666664,11.690000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":5.404675324675324},{"$f":"E57*E52+E58","v":6.120000000000001},6.930000000000001,9.83,11.78,14.76]
[null,"COP",null,{"$f":"D55","v":1.6347448979591839},{"$f":"E55","v":1.79},1.96,2.26,2.56,2.71,null,null,{"$f":"L55","v":3.32},{"$f":"M55","v":4.12}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03105102040816323},{"$f":"(F61-E61)/(F52-E52)","v":0.02124999999999999},0.03333333333333331,0.06000000000000005,0.04999999999999997,{"$f":"(L61-I61)/(L52-I52)","v":0.060999999999999985}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.2557653061224485},{"$f":"E61-E62*E52","v":2.1087499999999997},2.1933333333333334,2.1399999999999997,2.2100000000000004,2.1]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.6347448979591839},{"$f":"E62*E52+E63","v":1.7899999999999998},1.9600000000000002,2.26,2.56,2.71]
[{"$nulls":3},{"$f":"E66/F66*E66","v":5.404675324675325},6.12,6.93,9.83,11.78,14.76,null,null,17.83,21.74]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"251.A16","index":46,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A16"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.57},{"$f":"E7*Dane!$E$26","v":9},{"$f":"F7*Dane!$E$26","v":11.7},{"$f":"G7*Dane!$E$26","v":12.75},{"$f":"H7*Dane!$E$26","v":17.1},{"$f":"I7*Dane!$E$26","v":17.65},{"$f":"S5*T3+S6","v":18.61},{"$f":"$S$5*U3+$S$6","v":20.049999999999997},{"$f":"J7*Dane!$E$26","v":22.45},{"$f":"K7*Dane!E$26","v":27.4}]
[null,"Q",null,7.57,9,11.7,12.75,17.1,17.65,22.45,27.4,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2859999999999999},{"$f":"(P4-O4)/(P3-O3)","v":0.3374999999999999},{"$f":"(Q4-P4)/(Q3-P3)","v":0.11666666666666675},{"$f":"(R4-Q4)/(R3-Q3)","v":0.8700000000000003},{"$f":"(S4-R4)/(S3-R3)","v":0.18333333333333238},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.4800000000000001},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.49499999999999994}]
[null,"COP",null,2.37,2.49,2.95,4.3,5.31,5.7,7.66,9.09,null,"b=",{"$f":"N4-N5*$N$3","v":13.29},{"$f":"O4-O5*O3","v":14.062499999999998},{"$f":"P4-P5*P3","v":12.516666666666666},{"$f":"Q4-Q5*Q3","v":11.01},{"$f":"R4-R5*R3","v":15.816666666666675},{"$f":"S4-S5*$S$3","v":12.849999999999998},null,null,{"$f":"V4-V5*V3","v":12.55}]
[{"$nulls":3},{"$f":"D5","v":7.57},9,11.7,12.75,17.1,17.65,22.45,27.4,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.57},9,11.7,12.75,17.1,17.65,{"$f":"T4","v":18.61},{"$f":"U4","v":20.049999999999997},{"$f":"V5*V3+V6","v":22.45},{"$f":"W4","v":27.4}]
[null,"Q",null,7.4,9,11.2,13.09,15.25,16.48,22.03,28.74,null,"COP",{"$f":"D6","v":2.37},2.49,2.95,4.3,5.31,5.7,{"$f":"T3*S10+S11","v":6.0920000000000005},{"$f":"U3*S10+S11","v":6.68},{"$f":"J6","v":7.66},{"$f":"K6","v":9.09}]
[null,"COP",null,2.02,2.17,2.45,3.54,4.12,4.48,6.01,7.97,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.02400000000000002},{"$f":"(P9-O9)/(P3-O3)","v":0.057499999999999996},{"$f":"(Q9-P9)/(Q3-P3)","v":0.14999999999999997},{"$f":"(R9-Q9)/(R3-Q3)","v":0.20199999999999996},{"$f":"(S9-R9)/(S3-R3)","v":0.1300000000000002},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.196},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.14299999999999996}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.8500000000000005},{"$f":"O9-O10*O3","v":3.3525},{"$f":"P9-P10*P3","v":4},{"$f":"Q9-Q10*Q3","v":3.896},{"$f":"R9-R10*R3","v":4.399999999999999},{"$f":"S9-S10*$S$3","v":3.74},null,null,{"$f":"V9-V10*V3","v":4.800000000000001}]
[null,"Q",null,{"v":7.4,"d":"7.40"},8.8,11.8,13.35,15.69,16.67,22.54,29.76,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.924,"d":"1.92"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.062,"d":"2.06"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.3899999999999997,"d":"2.39"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.276,"d":"3.28"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.7960000000000003,"d":"3.80"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":4.132,"d":"4.13"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.538,"d":"5.54"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":7.35},null,"COP=",{"$f":"N10*N3+N11","v":2.37},{"$f":"O10*O3+O11","v":2.49},2.95,4.3,5.31,5.7,{"$f":"T9","v":6.0920000000000005},{"$f":"U9","v":6.68},7.66,{"$f":"W9","v":9.09}]
[null,"Qmax",null,{"$f":"D12","v":{"v":7.4,"d":"7.40"}},{"v":8.8,"d":"8.80"},{"v":11.8,"d":"11.80"},13.35,15.69,16.67,22.54,29.76,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.78,1.9,2.3,2.88,3.31,3.61,4.83,6.42,null,"Q",{"$f":"D9*Dane!$E$26","v":7.4},{"$f":"E9*Dane!$E$26","v":9},{"$f":"F9*Dane!$E$26","v":11.2},{"$f":"G9*Dane!$E$26","v":13.09},{"$f":"H9*Dane!$E$26","v":15.25},{"$f":"I9*Dane!$E$26","v":16.48},{"$f":"S16*T14+S17","v":17.59},{"$f":"$S$16*U14+$S$17","v":19.255000000000003},{"$f":"J9*Dane!$E$26","v":22.03},{"$f":"K9*Dane!$E$26","v":28.74}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.31999999999999995},{"$f":"(P15-O15)/(P3-O3)","v":0.2749999999999999},{"$f":"(Q15-P15)/(Q3-P3)","v":0.21000000000000008},{"$f":"(R15-Q15)/(R3-Q3)","v":0.43200000000000005},{"$f":"(S15-R15)/(S3-R3)","v":0.41000000000000014},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.555},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.6709999999999997}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":13.799999999999999},{"$f":"O15-O16*O3","v":13.124999999999998},{"$f":"P15-P16*P3","v":12.67},{"$f":"Q15-Q16*Q3","v":12.225999999999999},{"$f":"R15-R16*R3","v":12.379999999999999},{"$f":"S15-S16*$S$3","v":10.93},null,null,{"$f":"V15-V16*V14","v":8.610000000000007}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},48,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},49,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":7.4},{"$f":"O16*O14+O17","v":9},11.2,13.09,15.25,16.48,{"$f":"T15","v":17.59},{"$f":"U15","v":19.255000000000003},22.03,{"$f":"W15","v":28.74}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},56,{"$nulls":6},"COP",{"$f":"D10","v":2.02},2.17,2.45,3.54,4.12,4.48,{"$f":"T14*S21+S22","v":4.7860000000000005},{"$f":"U14*S21+S22","v":5.245},{"$f":"J10","v":6.01},{"$f":"K10","v":7.97}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.02999999999999998},{"$f":"(P20-O20)/(P14-O14)","v":0.03500000000000003},{"$f":"(Q20-P20)/(Q14-P14)","v":0.1211111111111111},{"$f":"(R20-Q20)/(R14-Q14)","v":0.11600000000000002},{"$f":"(S20-R20)/(S14-R14)","v":0.1200000000000001},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.15299999999999994},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.196}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.6199999999999997},{"$f":"O20-O21*O14","v":2.6950000000000003},{"$f":"P20-P21*P14","v":3.297777777777778},{"$f":"Q20-Q21*Q14","v":3.308},{"$f":"R20-R21*R14","v":3.2799999999999994},{"$f":"S20-S21*$S$3","v":2.950000000000001},null,null,{"$f":"V20-V21*V14","v":2.09}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,95 | 4,3 | 5,31"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.02},{"$f":"O21*O14+O22","v":2.17},2.45,3.54,4.12,4.48,{"$f":"T20","v":4.7860000000000005},{"$f":"U20","v":5.245},6.01,{"$f":"W20","v":7.97}]
[null,{"$f":"50564+3288","v":53852},{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":15.57},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":7.4,"d":"7.40"}},{"$f":"E14*Dane!$E$26","v":{"v":8.8,"d":"8.80"}},{"$f":"F14*Dane!$E$26","v":{"v":11.8,"d":"11.80"}},{"$f":"G14*Dane!$E$26","v":13.35},{"$f":"H14*Dane!$E$26","v":15.69},{"$f":"I14*Dane!$E$26","v":16.67},{"$f":"S27*T25+S28","v":17.844},{"$f":"S27*U25+S28","v":19.605},{"$f":"J14*Dane!$E$26","v":22.54},{"$f":"K14*Dane!$E$26","v":29.76}]
[null,{"$f":"D14+8","v":15.4},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.2800000000000001},{"$f":"(P26-O26)/(P3-O3)","v":0.375},{"$f":"(Q26-P26)/(Q3-P3)","v":0.1722222222222221},{"$f":"(R26-Q26)/(R3-Q3)","v":0.46799999999999997},{"$f":"(S26-R26)/(S3-R3)","v":0.3266666666666674},{"$f":"(V26-S26)/(V3-S3)","v":0.5869999999999997},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.7220000000000002}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.4},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":13.000000000000002},14.425,13.005555555555556,12.414,13.403333333333329,10.800000000000004,null,null,{"$f":"V26-V27*V25","v":8.099999999999994}]
[null,{"$f":"D9+8","v":{"v":15.4,"d":"15.40"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":7.4},{"$f":"O27*O25+O28","v":8.8},11.8,13.35,15.690000000000001,16.67,{"$f":"T26","v":17.844},{"$f":"U26","v":19.605},22.54,{"$f":"W26","v":29.76}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.924,"d":"1.92"}},{"v":2.062,"d":"2.06"},{"v":2.3899999999999997,"d":"2.39"},{"v":3.276,"d":"3.28"},{"v":3.7960000000000003,"d":"3.80"},{"v":4.132,"d":"4.13"},{"$f":"T25*S32+S33","v":4.4132},{"$f":"U25*S32+S33","v":4.835},{"$f":"J13","v":5.538},{"$f":"K13","v":7.35}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.02759999999999998},{"$f":"(P31-O31)/(P25-O25)","v":0.04099999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.09844444444444446},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10400000000000009},{"$f":"(S31-R31)/(S25-R25)","v":0.11199999999999981},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.14060000000000006},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.18119999999999994}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.4759999999999995},{"$f":"O31-O32*O25","v":2.6769999999999996},{"$f":"P31-P32*P25","v":3.0791111111111107},{"$f":"Q31-Q32*Q25","v":3.0679999999999996},{"$f":"R31-R32*R25","v":3.0120000000000013},{"$f":"S31-S32*$S$3","v":2.725999999999999},null,null,{"$f":"V31-V32*V25","v":1.9140000000000015}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.924},{"$f":"O32*O25+O33","v":2.062},2.3899999999999997,3.276,3.7960000000000003,4.132,{"$f":"T31","v":4.4132},{"$f":"U31","v":4.835},5.538,{"$f":"W31","v":7.35}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-25.64971751412429},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-26.855345911949684},-30.736842105263147,-17.630297565374207,-18.647887323943653,-12.51660516605166,20,20,-7.763074984247018,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":5.807051909892262},{"$f":"E66*Dane!$E$26","v":7.7},{"$f":"F66*Dane!$E$26","v":10.21},{"$f":"G66*Dane!$E$26","v":12.6},{"$f":"H66*Dane!$E$26","v":15},{"$f":"I66*Dane!$E$26","v":14.76},{"$f":"I57*J52+I58","v":16.76},{"$f":"I57*K52+I58","v":19.76},{"$f":"L66*Dane!$E$26","v":24.76},{"$f":"M66*Dane!$E$26","v":25.69}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.5821176470588234},1.64,1.7,2.04,2.4,2.62,null,null,3.52,4.76]
[null,"Q",null,{"$f":"D54","v":5.807051909892262},7.7,10.21,12.6,15,14.76,null,null,{"$f":"L54","v":24.76},{"$f":"M54","v":25.69}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.37858961802154756},{"$f":"(F54-E54)/(F52-E52)","v":0.3137500000000001},0.26555555555555543,0.4800000000000001,-0.08000000000000007,{"$f":"(L54-I54)/(L52-I52)","v":1.0000000000000002}]
[null,"b=",null,{"$f":"D54-D57*D52","v":13.378844270323214},{"$f":"E54-E57*E52","v":12.406250000000002},12.068888888888889,11.639999999999999,15.56,4.759999999999998]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":5.807051909892262},{"$f":"E57*E52+E58","v":7.7},10.21,12.6,15,14.76]
[null,"COP",null,{"$f":"D55","v":1.5821176470588234},{"$f":"E55","v":1.64},1.7,2.04,2.4,2.62,null,null,{"$f":"L55","v":3.52},{"$f":"M55","v":4.76}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.0115764705882353},{"$f":"(F61-E61)/(F52-E52)","v":0.007500000000000007},0.037777777777777785,0.07199999999999998,0.0733333333333334,{"$f":"(L61-I61)/(L52-I52)","v":0.09}]
[null,"b=",null,{"$f":"D61-D62*D52","v":1.8136470588235294},{"$f":"E61-E62*E52","v":1.7525},1.9644444444444444,1.8960000000000001,1.886666666666666,1.7200000000000002]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.5821176470588234},{"$f":"E62*E52+E63","v":1.64},1.7,2.04,2.4,2.62]
[{"$nulls":3},{"$f":"E66/F66*E66","v":5.807051909892262},7.7,10.21,12.6,15,14.76,null,null,24.76,25.69]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"251.A19","index":47,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A19"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.68},{"$f":"E7*Dane!$E$26","v":9.29},{"$f":"F7*Dane!$E$26","v":12.3},{"$f":"G7*Dane!$E$26","v":13.2},{"$f":"H7*Dane!$E$26","v":18.5},{"$f":"I7*Dane!$E$26","v":18.06},{"$f":"S5*T3+S6","v":19.58},{"$f":"$S$5*U3+$S$6","v":21.86},{"$f":"J7*Dane!$E$26","v":25.66},{"$f":"K7*Dane!E$26","v":32.23}]
[null,"Q",null,7.68,9.29,12.3,13.2,18.5,18.06,25.66,32.23,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.3219999999999999},{"$f":"(P4-O4)/(P3-O3)","v":0.3762500000000002},{"$f":"(Q4-P4)/(Q3-P3)","v":0.09999999999999984},{"$f":"(R4-Q4)/(R3-Q3)","v":1.06},{"$f":"(S4-R4)/(S3-R3)","v":-0.14666666666666708},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.7600000000000001},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.6569999999999997}]
[null,"COP",null,2.35,2.46,2.87,4.06,5.27,5.41,7.11,8.54,null,"b=",{"$f":"N4-N5*$N$3","v":14.119999999999997},{"$f":"O4-O5*O3","v":14.933750000000002},{"$f":"P4-P5*P3","v":13},{"$f":"Q4-Q5*Q3","v":11.079999999999998},{"$f":"R4-R5*R3","v":19.52666666666667},{"$f":"S4-S5*$S$3","v":10.459999999999997},null,null,{"$f":"V4-V5*V3","v":12.520000000000007}]
[{"$nulls":3},{"$f":"D5","v":7.68},9.29,12.3,13.2,18.5,18.06,25.66,32.23,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.68},9.29,12.3,13.2,18.5,18.06,{"$f":"T4","v":19.58},{"$f":"U4","v":21.86},{"$f":"V5*V3+V6","v":25.66},{"$f":"W4","v":32.23}]
[null,"Q",null,7.51,9.37,11.83,13.56,15.55,18.07,25.91,33.68,null,"COP",{"$f":"D6","v":2.35},2.46,2.87,4.06,5.27,5.41,{"$f":"T3*S10+S11","v":5.75},{"$f":"U3*S10+S11","v":6.26},{"$f":"J6","v":7.11},{"$f":"K6","v":8.54}]
[null,"COP",null,2.01,2.15,2.4,3.51,4.06,4.36,5.73,7.42,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.021999999999999974},{"$f":"(P9-O9)/(P3-O3)","v":0.05125000000000002},{"$f":"(Q9-P9)/(Q3-P3)","v":0.13222222222222216},{"$f":"(R9-Q9)/(R3-Q3)","v":0.242},{"$f":"(S9-R9)/(S3-R3)","v":0.046666666666666856},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.17},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.14299999999999988}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.7899999999999996},{"$f":"O9-O10*O3","v":3.2287500000000002},{"$f":"P9-P10*P3","v":3.795555555555555},{"$f":"Q9-Q10*Q3","v":3.5759999999999996},{"$f":"R9-R10*R3","v":4.943333333333332},{"$f":"S9-S10*$S$3","v":3.71},null,null,{"$f":"V9-V10*V3","v":4.250000000000003}]
[null,"Q",null,7.75,9.25,12.5,13.72,16.03,18.35,26.52,34.8,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.9139999999999997,"d":"1.91"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.042,"d":"2.04"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.3200000000000003,"d":"2.32"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.266,"d":"3.27"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.76},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":4.072,"d":"4.07"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.354,"d":"5.35"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.944000000000001,"d":"6.94"}},null,"COP=",{"$f":"N10*N3+N11","v":2.35},{"$f":"O10*O3+O11","v":2.46},2.87,4.06,5.27,5.41,{"$f":"T9","v":5.75},{"$f":"U9","v":6.26},7.11,{"$f":"W9","v":8.54}]
[null,"Qmax",null,{"$f":"D12","v":7.75},9.25,{"v":12.5,"d":"12.50"},13.72,16.03,18.35,26.52,{"v":34.8,"d":"34.80"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.77,1.88,2.2,2.9,3.31,3.64,4.79,6.23,null,"Q",{"$f":"D9*Dane!$E$26","v":7.51},{"$f":"E9*Dane!$E$26","v":9.37},{"$f":"F9*Dane!$E$26","v":11.83},{"$f":"G9*Dane!$E$26","v":13.56},{"$f":"H9*Dane!$E$26","v":15.55},{"$f":"I9*Dane!$E$26","v":18.07},{"$f":"S16*T14+S17","v":19.638},{"$f":"$S$16*U14+$S$17","v":21.990000000000002},{"$f":"J9*Dane!$E$26","v":25.91},{"$f":"K9*Dane!$E$26","v":33.68}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.3719999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.3075000000000001},{"$f":"(Q15-P15)/(Q3-P3)","v":0.19222222222222227},{"$f":"(R15-Q15)/(R3-Q3)","v":0.398},{"$f":"(S15-R15)/(S3-R3)","v":0.8399999999999999},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.784},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.7769999999999999}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":14.949999999999998},{"$f":"O15-O16*O3","v":13.982500000000002},{"$f":"P15-P16*P3","v":13.175555555555556},{"$f":"Q15-Q16*Q3","v":12.764000000000001},{"$f":"R15-R16*R3","v":9.670000000000002},{"$f":"S15-S16*$S$3","v":10.23},null,null,{"$f":"V15-V16*V14","v":10.370000000000001}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},48,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":7.51},{"$f":"O16*O14+O17","v":9.370000000000001},11.83,13.56,15.55,18.07,{"$f":"T15","v":19.638},{"$f":"U15","v":21.990000000000002},25.91,{"$f":"W15","v":33.68}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},57,{"$nulls":6},"COP",{"$f":"D10","v":2.01},2.15,2.4,3.51,4.06,4.36,{"$f":"T14*S21+S22","v":4.634},{"$f":"U14*S21+S22","v":5.045},{"$f":"J10","v":5.73},{"$f":"K10","v":7.42}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.028000000000000025},{"$f":"(P20-O20)/(P14-O14)","v":0.03125},{"$f":"(Q20-P20)/(Q14-P14)","v":0.12333333333333332},{"$f":"(R20-Q20)/(R14-Q14)","v":0.10999999999999996},{"$f":"(S20-R20)/(S14-R14)","v":0.10000000000000024},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.137},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.16899999999999996}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.5700000000000003},{"$f":"O20-O21*O14","v":2.61875},{"$f":"P20-P21*P14","v":3.263333333333333},{"$f":"Q20-Q21*Q14","v":3.29},{"$f":"R20-R21*R14","v":3.3599999999999977},{"$f":"S20-S21*$S$3","v":2.99},null,null,{"$f":"V20-V21*V14","v":2.3500000000000014}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,87 | 4,06 | 5,27"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.01},{"$f":"O21*O14+O22","v":2.15},2.4,3.51,4.06,4.36,{"$f":"T20","v":4.634},{"$f":"U20","v":5.045},5.73,{"$f":"W20","v":7.42}]
[null,{"$f":"50564+2*3288","v":57140},{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":15.68},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":7.75},{"$f":"E14*Dane!$E$26","v":9.25},{"$f":"F14*Dane!$E$26","v":{"v":12.5,"d":"12.50"}},{"$f":"G14*Dane!$E$26","v":13.72},{"$f":"H14*Dane!$E$26","v":16.03},{"$f":"I14*Dane!$E$26","v":18.35},{"$f":"S27*T25+S28","v":19.984},{"$f":"S27*U25+S28","v":22.435000000000002},{"$f":"J14*Dane!$E$26","v":26.52},{"$f":"K14*Dane!$E$26","v":34.8}]
[null,{"$f":"D14+8","v":15.75},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.3},{"$f":"(P26-O26)/(P3-O3)","v":0.40625},{"$f":"(Q26-P26)/(Q3-P3)","v":0.13555555555555562},{"$f":"(R26-Q26)/(R3-Q3)","v":0.4620000000000001},{"$f":"(S26-R26)/(S3-R3)","v":0.7733333333333334},{"$f":"(V26-S26)/(V3-S3)","v":0.8169999999999998},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.8279999999999997}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.51},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":13.75},15.34375,13.44888888888889,12.796000000000001,10.616666666666667,10.180000000000003,null,null,{"$f":"V26-V27*V25","v":9.960000000000004}]
[null,{"$f":"D9+8","v":15.51},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":7.75},{"$f":"O27*O25+O28","v":9.25},12.5,13.72,16.03,18.35,{"$f":"T26","v":19.984},{"$f":"U26","v":22.435000000000002},26.52,{"$f":"W26","v":34.8}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.9139999999999997,"d":"1.91"}},{"v":2.042,"d":"2.04"},{"v":2.3200000000000003,"d":"2.32"},{"v":3.266,"d":"3.27"},3.76,{"v":4.072,"d":"4.07"},{"$f":"T25*S32+S33","v":4.3284},{"$f":"U25*S32+S33","v":4.713},{"$f":"J13","v":5.354},{"$f":"K13","v":6.944000000000001}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.025600000000000022},{"$f":"(P31-O31)/(P25-O25)","v":0.03475000000000006},{"$f":"(Q31-P31)/(Q25-P25)","v":0.10511111111111109},{"$f":"(R31-Q31)/(R25-Q25)","v":0.09879999999999996},{"$f":"(S31-R31)/(S25-R25)","v":0.10400000000000009},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.1282},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.15900000000000009}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.426},{"$f":"O31-O32*O25","v":2.563250000000001},{"$f":"P31-P32*P25","v":3.055777777777778},{"$f":"Q31-Q32*Q25","v":3.0684},{"$f":"R31-R32*R25","v":3.031999999999999},{"$f":"S31-S32*$S$3","v":2.79},null,null,{"$f":"V31-V32*V25","v":2.1739999999999986}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.9139999999999997},{"$f":"O32*O25+O33","v":2.042},2.3200000000000003,3.266,3.76,4.072,{"$f":"T31","v":4.3284},{"$f":"U31","v":4.713},5.354,{"$f":"W31","v":6.944000000000001}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-25.278058645096056},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-26.819767441860463},-34.07943512797881,-19.815561959654175,-7.501298701298704,-8.58246001103144,20,20,-8.804891606448027,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":7.5339721254355405},{"$f":"E66*Dane!$E$26","v":9.3},{"$f":"F66*Dane!$E$26","v":11.48},{"$f":"G66*Dane!$E$26","v":13.98},{"$f":"H66*Dane!$E$26","v":16.63},{"$f":"I66*Dane!$E$26","v":19.81},{"$f":"I57*J52+I58","v":21.31},{"$f":"I57*K52+I58","v":23.56},{"$f":"L66*Dane!$E$26","v":27.31},{"$f":"M66*Dane!$E$26","v":36.24}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.5728654970760232},1.64,1.71,2.23,2.37,2.8,null,null,3.71,4.95]
[null,"Q",null,{"$f":"D54","v":7.5339721254355405},9.3,11.48,13.98,16.63,19.81,null,null,{"$f":"L54","v":27.31},{"$f":"M54","v":36.24}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.35320557491289206},{"$f":"(F54-E54)/(F52-E52)","v":0.27249999999999996},0.2777777777777778,0.5299999999999997,1.0599999999999998,{"$f":"(L54-I54)/(L52-I52)","v":0.75}]
[null,"b=",null,{"$f":"D54-D57*D52","v":14.59808362369338},{"$f":"E54-E57*E52","v":13.3875},13.424444444444445,12.920000000000002,9.21,12.309999999999999]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":7.53397212543554},{"$f":"E57*E52+E58","v":9.3},11.48,13.98,16.63,19.81]
[null,"COP",null,{"$f":"D55","v":1.5728654970760232},{"$f":"E55","v":1.64},1.71,2.23,2.37,2.8,null,null,{"$f":"L55","v":3.71},{"$f":"M55","v":4.95}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.013426900584795343},{"$f":"(F61-E61)/(F52-E52)","v":0.008750000000000008},0.05777777777777778,0.028000000000000025,0.14333333333333323,{"$f":"(L61-I61)/(L52-I52)","v":0.09100000000000001}]
[null,"b=",null,{"$f":"D61-D62*D52","v":1.84140350877193},{"$f":"E61-E62*E52","v":1.77125},2.1144444444444446,2.174,1.3666666666666676,1.8899999999999997]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.5728654970760232},{"$f":"E62*E52+E63","v":1.64},1.71,2.23,2.37,2.8]
[{"$nulls":3},{"$f":"E66/F66*E66","v":7.5339721254355405},9.3,11.48,13.98,16.63,19.81,null,null,27.31,36.24]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"151.A10","index":48,"n_rows":66,"n_cols":23,"rows_kept":66,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A10"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.72},{"$f":"E7*Dane!$E$26","v":7.72},{"$f":"F7*Dane!$E$26","v":9.7},{"$f":"G7*Dane!$E$26","v":10.97},{"$f":"H7*Dane!$E$26","v":11.95},{"$f":"I7*Dane!$E$26","v":15.84},{"$f":"S5*T3+S6","v":16.817999999999998},{"$f":"$S$5*U3+$S$6","v":18.285},{"$f":"J7*Dane!$E$26","v":20.73},{"$f":"K7*Dane!$E$26","v":22.4}]
[null,"Q",null,6.72,7.72,9.7,10.97,11.95,15.84,20.73,22.4,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2},{"$f":"(P4-O4)/(P3-O3)","v":0.24749999999999994},{"$f":"(Q4-P4)/(Q3-P3)","v":0.14111111111111127},{"$f":"(R4-Q4)/(R3-Q3)","v":0.19599999999999973},{"$f":"(S4-R4)/(S3-R3)","v":1.2966666666666669},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.48900000000000005},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.16699999999999982}]
[null,"COP",null,2.15,2.39,3,4.1,5,5.27,7.7,7.98,null,"b=",{"$f":"N4-N5*$N$3","v":10.719999999999999},{"$f":"O4-O5*O3","v":11.4325},{"$f":"P4-P5*P3","v":10.687777777777779},{"$f":"Q4-Q5*Q3","v":10.578000000000001},{"$f":"R4-R5*R3","v":2.8733333333333313},{"$f":"S4-S5*$S$3","v":10.95},null,null,{"$f":"V4-V5*V3","v":17.390000000000004}]
[{"$nulls":3},{"$f":"D5","v":6.72},7.72,9.7,10.97,11.95,15.84,20.73,22.4,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.719999999999999},7.720000000000001,9.7,10.97,11.95,15.84,{"$f":"T4","v":16.817999999999998},{"$f":"U4","v":18.285},{"$f":"V5*V3+V6","v":20.73},{"$f":"W4","v":22.4}]
[null,"Q",null,6.32,7.3,9.23,10.86,10.72,13.02,20.24,22.96,null,"COP",{"$f":"D6","v":2.15},2.39,3,4.1,5,5.27,{"$f":"T3*S10+S11","v":5.755999999999999},{"$f":"U3*S10+S11","v":6.484999999999999},{"$f":"J6","v":7.7},{"$f":"K6","v":7.98}]
[null,"COP",null,1.85,2.04,2.4,3.2,3.73,4.07,5.56,8.16,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.04800000000000004},{"$f":"(P9-O9)/(P3-O3)","v":0.07624999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.12222222222222218},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18000000000000008},{"$f":"(S9-R9)/(S3-R3)","v":0.08999999999999986},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.24300000000000005},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.028000000000000025}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.1100000000000008},{"$f":"O9-O10*O3","v":3.53375},{"$f":"P9-P10*P3","v":3.855555555555555},{"$f":"Q9-Q10*Q3","v":3.7399999999999993},{"$f":"R9-R10*R3","v":4.370000000000001},{"$f":"S9-S10*$S$3","v":2.839999999999999},null,null,{"$f":"V9-V10*V3","v":7.14}]
[null,"Q",null,6.12,7.14,9.18,10.86,11.86,15.16,19.69,21.88,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.694,"d":"1.69"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.872,"d":"1.87"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.208,"d":"2.21"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.856,"d":"2.86"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.306,"d":"3.31"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.6100000000000003,"d":"3.61"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.9719999999999995,"d":"4.97"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.068,"d":"7.07"}},null,"COP=",{"$f":"N10*N3+N11","v":2.15},{"$f":"O10*O3+O11","v":2.39},3,4.1,5,5.27,{"$f":"T9","v":5.755999999999999},{"$f":"U9","v":6.484999999999999},7.7,{"$f":"W9","v":7.98}]
[null,"Qmax",null,{"$f":"D12","v":6.12},7.14,9.18,10.86,11.86,15.16,19.69,21.88,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.46,1.62,1.92,2.34,2.67,2.92,4.09,5.43,null,"Q",{"$f":"D9*Dane!$E$26","v":6.32},{"$f":"E9*Dane!$E$26","v":7.3},{"$f":"F9*Dane!$E$26","v":9.23},{"$f":"G9*Dane!$E$26","v":10.86},{"$f":"H9*Dane!$E$26","v":10.72},{"$f":"I9*Dane!$E$26","v":13.02},{"$f":"S16*T14+S17","v":14.463999999999999},{"$f":"$S$16*U14+$S$17","v":16.63},{"$f":"J9*Dane!$E$26","v":20.24},{"$f":"K9*Dane!$E$26","v":22.96}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1959999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.24125000000000008},{"$f":"(Q15-P15)/(Q3-P3)","v":0.181111111111111},{"$f":"(R15-Q15)/(R3-Q3)","v":-0.027999999999999758},{"$f":"(S15-R15)/(S3-R3)","v":0.7666666666666663},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.7219999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.27200000000000024}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":10.239999999999998},{"$f":"O15-O16*O3","v":10.918750000000001},{"$f":"P15-P16*P3","v":10.497777777777777},{"$f":"Q15-Q16*Q3","v":10.915999999999999},{"$f":"R15-R16*R3","v":5.353333333333337},{"$f":"S15-S16*$S$3","v":5.800000000000001},null,null,{"$f":"V15-V16*V14","v":14.799999999999994}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},59,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":6.32},{"$f":"O16*O14+O17","v":7.3},9.23,10.86,10.72,13.02,{"$f":"T15","v":14.463999999999999},{"$f":"U15","v":16.63},20.24,{"$f":"W15","v":22.96}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},66,{"$nulls":6},"COP",{"$f":"D10","v":1.85},2.04,2.4,3.2,3.73,4.07,{"$f":"T14*S21+S22","v":4.368},{"$f":"U14*S21+S22","v":4.8149999999999995},{"$f":"J10","v":5.56},{"$f":"K10","v":8.16}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03799999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.044999999999999984},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08888888888888892},{"$f":"(R20-Q20)/(R14-Q14)","v":0.10599999999999996},{"$f":"(S20-R20)/(S14-R14)","v":0.11333333333333344},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14899999999999994},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.26000000000000006}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.61},{"$f":"O20-O21*O14","v":2.715},{"$f":"P20-P21*P14","v":3.022222222222222},{"$f":"Q20-Q21*Q14","v":2.9880000000000004},{"$f":"R20-R21*R14","v":2.9366666666666656},{"$f":"S20-S21*$S$3","v":2.580000000000001},null,null,{"$f":"V20-V21*V14","v":0.35999999999999854}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 4,1 | 5"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.85},{"$f":"O21*O14+O22","v":2.04},2.3999999999999995,3.2,3.7299999999999995,4.07,{"$f":"T20","v":4.368},{"$f":"U20","v":4.8149999999999995},5.56,{"$f":"W20","v":8.16}]
[null,44300,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":14.719999999999999},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":6.12},{"$f":"E14*Dane!$E$26","v":7.14},{"$f":"F14*Dane!$E$26","v":9.18},{"$f":"G14*Dane!$E$26","v":10.86},{"$f":"H14*Dane!$E$26","v":11.86},{"$f":"I14*Dane!$E$26","v":15.16},{"$f":"S27*T25+S28","v":16.066000000000003},{"$f":"S27*U25+S28","v":17.425},{"$f":"J14*Dane!$E$26","v":19.69},{"$f":"K14*Dane!$E$26","v":21.88}]
[null,{"$f":"D14+8","v":14.120000000000001},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.2039999999999999},{"$f":"(P26-O26)/(P3-O3)","v":0.255},{"$f":"(Q26-P26)/(Q3-P3)","v":0.18666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.2},{"$f":"(S26-R26)/(S3-R3)","v":1.1000000000000003},{"$f":"(V26-S26)/(V3-S3)","v":0.4530000000000001},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.21899999999999978}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":14.32},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":10.2},10.965,10.486666666666666,10.459999999999999,4.1599999999999975,10.629999999999999,null,null,{"$f":"V26-V27*V25","v":15.310000000000006}]
[null,{"$f":"D9+8","v":14.32},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":6.120000000000001},{"$f":"O27*O25+O28","v":7.14},9.18,10.86,11.86,15.16,{"$f":"T26","v":16.066000000000003},{"$f":"U26","v":17.425},19.69,{"$f":"W26","v":21.88}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.694,"d":"1.69"}},{"v":1.872,"d":"1.87"},{"v":2.208,"d":"2.21"},{"v":2.856,"d":"2.86"},{"v":3.306,"d":"3.31"},{"v":3.6100000000000003,"d":"3.61"},{"$f":"T25*S32+S33","v":3.8824000000000005},{"$f":"U25*S32+S33","v":4.291},{"$f":"J13","v":4.9719999999999995},{"$f":"K13","v":7.068}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.035600000000000034},{"$f":"(P31-O31)/(P25-O25)","v":0.04200000000000001},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07199999999999997},{"$f":"(R31-Q31)/(R25-Q25)","v":0.09000000000000004},{"$f":"(S31-R31)/(S25-R25)","v":0.10133333333333343},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.13619999999999993},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.2096}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.4060000000000006},{"$f":"O31-O32*O25","v":2.5020000000000002},{"$f":"P31-P32*P25","v":2.7119999999999997},{"$f":"Q31-Q32*Q25","v":2.6759999999999997},{"$f":"R31-R32*R25","v":2.596666666666666},{"$f":"S31-S32*$S$3","v":2.248000000000001},null,null,{"$f":"V31-V32*V25","v":0.7799999999999994}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.694},{"$f":"O32*O25+O33","v":1.872},2.208,2.856,3.306,3.6100000000000003,{"$f":"T31","v":3.8824000000000005},{"$f":"U31","v":4.291},4.9719999999999995,{"$f":"W31","v":7.068}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-24.458398744113033},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-23.28178694158075},-26.50686184812444,-89.58730158730133,-3.265229615745085,-3.9668442865600957,20,20,-31.30544993662861,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A10"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":4.24},{"$f":"E66*Dane!$E$26","v":5.68},{"$f":"F66*Dane!$E$26","v":6.64},{"$f":"G66*Dane!$E$26","v":8.83},{"$f":"H66*Dane!$E$26","v":10.78},{"$f":"I66*Dane!$E$26","v":13.76},{"$f":"I57*J52+I58","v":14.373999999999999},{"$f":"I57*K52+I58","v":15.294999999999998},{"$f":"L66*Dane!$E$26","v":16.83},{"$f":"M66*Dane!$E$26","v":20.74}]
[null,"COP",null,1.44,1.63,1.79,2.02,2.28,2.42,null,null,2.97,3.68]
[null,"Q",null,{"$f":"D54","v":4.24},5.68,6.64,8.83,10.78,13.76,null,null,{"$f":"L54","v":16.83},{"$f":"M54","v":20.74}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.2879999999999999},{"$f":"(F54-E54)/(F52-E52)","v":0.12},0.24333333333333337,0.38999999999999985,0.9933333333333335,{"$f":"(L54-I54)/(L52-I52)","v":0.30699999999999983}]
[null,"b=",null,{"$f":"D54-D57*D52","v":9.999999999999998},{"$f":"E54-E57*E52","v":7.4799999999999995},8.343333333333334,8.05,3.8266666666666644,10.690000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":4.24},{"$f":"E57*E52+E58","v":5.68},6.640000000000001,8.83,10.78,13.76]
[null,"COP",null,{"$f":"D55","v":1.44},{"$f":"E55","v":1.63},1.79,2.02,2.28,2.42,null,null,{"$f":"L55","v":2.97},{"$f":"M55","v":3.68}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03799999999999999},{"$f":"(F61-E61)/(F52-E52)","v":0.020000000000000018},0.025555555555555554,0.051999999999999956,0.04666666666666671,{"$f":"(L61-I61)/(L52-I52)","v":0.05500000000000003}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.1999999999999997},{"$f":"E61-E62*E52","v":1.9300000000000002},1.968888888888889,1.9160000000000001,1.9533333333333327,1.8699999999999997]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.44},{"$f":"E62*E52+E63","v":1.63},1.79,2.02,2.28,2.42]
[{"$nulls":3},4.24,5.68,6.64,8.83,10.78,13.76,null,null,16.83,20.74]

{"sheet":"151.A08","index":49,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A08"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":4.49},{"$f":"E7*Dane!$E$26","v":5.17},{"$f":"F7*Dane!$E$26","v":6.47},{"$f":"G7*Dane!$E$26","v":6.79},{"$f":"H7*Dane!$E$26","v":8},{"$f":"I7*Dane!$E$26","v":10.21},{"$f":"S5*T3+S6","v":10.634},{"$f":"$S$5*U3+$S$6","v":11.27},{"$f":"J7*Dane!$E$26","v":12.33},{"$f":"K7*Dane!$E$26","v":12.31}]
[null,"Q",null,4.49,5.17,6.47,6.79,8,10.21,12.33,12.31,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.13599999999999995},{"$f":"(P4-O4)/(P3-O3)","v":0.16249999999999998},{"$f":"(Q4-P4)/(Q3-P3)","v":0.03555555555555559},{"$f":"(R4-Q4)/(R3-Q3)","v":0.242},{"$f":"(S4-R4)/(S3-R3)","v":0.7366666666666669},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2119999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-1.9999999999999575E-3}]
[null,"COP",null,2.11,2.31,2.7,3.7,4.7,5.09,7.17,8.4,null,"b=",{"$f":"N4-N5*$N$3","v":7.209999999999999},{"$f":"O4-O5*O3","v":7.6075},{"$f":"P4-P5*P3","v":6.7188888888888885},{"$f":"Q4-Q5*Q3","v":6.306},{"$f":"R4-R5*R3","v":2.843333333333332},{"$f":"S4-S5*$S$3","v":8.090000000000002},null,null,{"$f":"V4-V5*V3","v":12.37}]
[{"$nulls":3},{"$f":"D5","v":4.49},5.17,6.47,6.79,8,10.21,12.33,12.31,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":4.49},5.17,6.47,6.79,8,10.21,{"$f":"T4","v":10.634},{"$f":"U4","v":11.27},{"$f":"V5*V3+V6","v":12.33},{"$f":"W4","v":12.31}]
[null,"Q",null,4.23,4.9,6.26,6.78,8.37,9.97,11.52,13.04,null,"COP",{"$f":"D6","v":2.11},2.31,2.7,3.7,4.7,5.09,{"$f":"T3*S10+S11","v":5.506},{"$f":"U3*S10+S11","v":6.13},{"$f":"J6","v":7.17},{"$f":"K6","v":8.4}]
[null,"COP",null,1.85,2.04,2.37,3.12,3.73,4.05,5.46,7.52,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.040000000000000036},{"$f":"(P9-O9)/(P3-O3)","v":0.048750000000000016},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.2},{"$f":"(S9-R9)/(S3-R3)","v":0.1299999999999999},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.20800000000000002},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.12300000000000004}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.9100000000000006},{"$f":"O9-O10*O3","v":3.0412500000000002},{"$f":"P9-P10*P3","v":3.477777777777778},{"$f":"Q9-Q10*Q3","v":3.3000000000000003},{"$f":"R9-R10*R3","v":3.790000000000001},{"$f":"S9-S10*$S$3","v":3.01},null,null,{"$f":"V9-V10*V3","v":4.709999999999999}]
[null,"Q",null,3.78,4.71,6.03,6.83,8.38,9.94,11.5,13.07,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.694,"d":"1.69"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.94},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.23},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.968,"d":"2.97"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.494,"d":"3.49"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7939999999999996,"d":"3.79"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.076,"d":"5.08"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.928,"d":"6.93"}},null,"COP=",{"$f":"N10*N3+N11","v":2.11},{"$f":"O10*O3+O11","v":2.31},2.7,3.7,4.7,5.09,{"$f":"T9","v":5.506},{"$f":"U9","v":6.13},7.17,{"$f":"W9","v":8.4}]
[null,"Qmax",null,{"$f":"D12","v":3.78},4.71,6.03,6.83,8.38,9.94,{"v":11.5,"d":"11.50"},13.07,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.46,1.79,2.02,2.74,3.14,3.41,4.5,6.04,null,"Q",{"$f":"D9*Dane!$E$26","v":4.23},{"$f":"E9*Dane!$E$26","v":4.9},{"$f":"F9*Dane!$E$26","v":6.26},{"$f":"G9*Dane!$E$26","v":6.78},{"$f":"H9*Dane!$E$26","v":8.37},{"$f":"I9*Dane!$E$26","v":9.97},{"$f":"S16*T14+S17","v":10.280000000000001},{"$f":"$S$16*U14+$S$17","v":10.745000000000001},{"$f":"J9*Dane!$E$26","v":11.52},{"$f":"K9*Dane!$E$26","v":13.04}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.13399999999999998},{"$f":"(P15-O15)/(P3-O3)","v":0.16999999999999993},{"$f":"(Q15-P15)/(Q3-P3)","v":0.05777777777777783},{"$f":"(R15-Q15)/(R3-Q3)","v":0.3179999999999998},{"$f":"(S15-R15)/(S3-R3)","v":0.5333333333333338},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.1549999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.15199999999999997}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.91},{"$f":"O15-O16*O3","v":7.449999999999999},{"$f":"P15-P16*P3","v":6.664444444444444},{"$f":"Q15-Q16*Q3","v":6.144000000000001},{"$f":"R15-R16*R3","v":4.636666666666663},{"$f":"S15-S16*$S$3","v":8.420000000000002},null,null,{"$f":"V15-V16*V14","v":8.48}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},51,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},52,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.23},{"$f":"O16*O14+O17","v":4.9},6.26,6.78,8.37,9.97,{"$f":"T15","v":10.280000000000001},{"$f":"U15","v":10.745000000000001},11.52,{"$f":"W15","v":13.04}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},59,{"$nulls":6},"COP",{"$f":"D10","v":1.85},2.04,2.37,3.12,3.73,4.05,{"$f":"T14*S21+S22","v":4.332},{"$f":"U14*S21+S22","v":4.755},{"$f":"J10","v":5.46},{"$f":"K10","v":7.52}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03799999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.04125000000000001},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08333333333333333},{"$f":"(R20-Q20)/(R14-Q14)","v":0.12199999999999997},{"$f":"(S20-R20)/(S14-R14)","v":0.10666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14100000000000001},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.20599999999999996}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.61},{"$f":"O20-O21*O14","v":2.6587500000000004},{"$f":"P20-P21*P14","v":2.953333333333333},{"$f":"Q20-Q21*Q14","v":2.8760000000000003},{"$f":"R20-R21*R14","v":2.9833333333333334},{"$f":"S20-S21*$S$3","v":2.6399999999999997},null,null,{"$f":"V20-V21*V14","v":1.3400000000000007}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,7 | 4,7"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.85},{"$f":"O21*O14+O22","v":2.04},2.37,3.12,3.7299999999999995,4.05,{"$f":"T20","v":4.332},{"$f":"U20","v":4.755},5.46,{"$f":"W20","v":7.52}]
[null,40177,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":12.49},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.78},{"$f":"E14*Dane!$E$26","v":4.71},{"$f":"F14*Dane!$E$26","v":6.03},{"$f":"G14*Dane!$E$26","v":6.83},{"$f":"H14*Dane!$E$26","v":8.38},{"$f":"I14*Dane!$E$26","v":9.94},{"$f":"S27*T25+S28","v":10.251999999999999},{"$f":"S27*U25+S28","v":10.719999999999999},{"$f":"J14*Dane!$E$26","v":11.5},{"$f":"K14*Dane!$E$26","v":13.07}]
[null,{"$f":"D14+8","v":11.78},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.18600000000000003},{"$f":"(P26-O26)/(P3-O3)","v":0.16500000000000004},{"$f":"(Q26-P26)/(Q3-P3)","v":0.08888888888888886},{"$f":"(R26-Q26)/(R3-Q3)","v":0.31000000000000016},{"$f":"(S26-R26)/(S3-R3)","v":0.5199999999999996},{"$f":"(V26-S26)/(V3-S3)","v":0.15600000000000006},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.15700000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":12.23},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":7.5},7.1850000000000005,6.652222222222222,6.21,4.740000000000004,8.379999999999999,null,null,{"$f":"V26-V27*V25","v":8.36}]
[null,{"$f":"D9+8","v":12.23},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.7799999999999994},{"$f":"O27*O25+O28","v":4.71},6.03,6.83,8.38,9.94,{"$f":"T26","v":10.251999999999999},{"$f":"U26","v":10.719999999999999},11.5,{"$f":"W26","v":13.07}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.694,"d":"1.69"}},1.94,2.23,{"v":2.968,"d":"2.97"},{"v":3.494,"d":"3.49"},{"v":3.7939999999999996,"d":"3.79"},{"$f":"T25*S32+S33","v":4.0504},{"$f":"U25*S32+S33","v":4.435},{"$f":"J13","v":5.076},{"$f":"K13","v":6.928}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.0492},{"$f":"(P31-O31)/(P25-O25)","v":0.036250000000000004},{"$f":"(Q31-P31)/(Q25-P25)","v":0.082},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10520000000000004},{"$f":"(S31-R31)/(S25-R25)","v":0.0999999999999998},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.1282},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.18520000000000003}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.678},{"$f":"O31-O32*O25","v":2.48375},{"$f":"P31-P32*P25","v":2.8040000000000003},{"$f":"Q31-Q32*Q25","v":2.7576},{"$f":"R31-R32*R25","v":2.7940000000000014},{"$f":"S31-S32*$S$3","v":2.5119999999999996},null,null,{"$f":"V31-V32*V25","v":1.371999999999999}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.694},{"$f":"O32*O25+O33","v":1.94},2.2300000000000004,2.968,3.4939999999999998,3.7939999999999996,{"$f":"T31","v":4.0504},{"$f":"U31","v":4.435},5.076,{"$f":"W31","v":6.928}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-17.387914230019494},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-17.094017094017094},-23.377503852080114,-8.38592508513054,-3.334180432020322,-21.513513513513526,20,20,-21.967213114754102,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-17.387914230019494},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-17.387914230019494},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-17.4}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A08"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":2.6237336814621406},{"$f":"E66*Dane!$E$26","v":3.17},{"$f":"F66*Dane!$E$26","v":3.83},{"$f":"G66*Dane!$E$26","v":5.56},{"$f":"H66*Dane!$E$26","v":7.6},{"$f":"I66*Dane!$E$26","v":8.7},{"$f":"I57*J52+I58","v":9.218},{"$f":"I57*K52+I58","v":9.995},{"$f":"L66*Dane!$E$26","v":11.29},{"$f":"M66*Dane!$E$26","v":12.5}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.3986206896551725},1.56,1.74,2.06,2.38,2.56,null,null,3.39,4.43]
[null,"Q",null,{"$f":"D54","v":2.6237336814621406},3.17,3.83,5.56,7.6,8.7,null,null,{"$f":"L54","v":11.29},{"$f":"M54","v":12.5}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.10925326370757187},{"$f":"(F54-E54)/(F52-E52)","v":0.08250000000000002},0.19222222222222218,0.40800000000000003,0.36666666666666653,{"$f":"(L54-I54)/(L52-I52)","v":0.259}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.808798955613578},{"$f":"E54-E57*E52","v":4.407500000000001},5.1755555555555555,4.744,5.033333333333334,6.109999999999999]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":2.6237336814621406},{"$f":"E57*E52+E58","v":3.1700000000000004},3.83,5.56,7.6,8.7]
[null,"COP",null,{"$f":"D55","v":1.3986206896551725},{"$f":"E55","v":1.56},1.74,2.06,2.38,2.56,null,null,{"$f":"L55","v":3.39},{"$f":"M55","v":4.43}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03227586206896551},{"$f":"(F61-E61)/(F52-E52)","v":0.022499999999999992},0.03555555555555556,0.06399999999999997,0.06000000000000005,{"$f":"(L61-I61)/(L52-I52)","v":0.083}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.0441379310344825},{"$f":"E61-E62*E52","v":1.8975},1.988888888888889,1.9320000000000002,1.9599999999999995,1.73]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.3986206896551723},{"$f":"E62*E52+E63","v":1.56},1.74,2.06,2.38,2.56]
[null,"Q",null,{"$f":"E66/F66*E66","v":2.6237336814621406},3.17,3.83,5.56,7.6,8.7,null,null,11.29,12.5]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"151.A06","index":50,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":3.74},{"$f":"E7*Dane!$E$26","v":4.35},{"$f":"F7*Dane!$E$26","v":5.46},{"$f":"G7*Dane!$E$26","v":5.97},{"$f":"H7*Dane!$E$26","v":6},{"$f":"I7*Dane!$E$26","v":8.75},{"$f":"S5*T3+S6","v":9.29},{"$f":"$S$5*U3+$S$6","v":10.1},{"$f":"J7*Dane!$E$26","v":11.45},{"$f":"K7*Dane!$E$26","v":11.95}]
[null,"Q",null,3.74,4.35,5.46,5.97,6,8.75,11.45,11.95,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.12199999999999989},{"$f":"(P4-O4)/(P3-O3)","v":0.13875000000000004},{"$f":"(Q4-P4)/(Q3-P3)","v":0.05666666666666664},{"$f":"(R4-Q4)/(R3-Q3)","v":6.0000000000000496E-3},{"$f":"(S4-R4)/(S3-R3)","v":0.9166666666666666},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2699999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.05}]
[null,"COP",null,2.09,2.32,2.81,3.8,4.9,5.07,7.32,9.13,null,"b=",{"$f":"N4-N5*$N$3","v":6.179999999999998},{"$f":"O4-O5*O3","v":6.43125},{"$f":"P4-P5*P3","v":5.8566666666666665},{"$f":"Q4-Q5*Q3","v":5.957999999999999},{"$f":"R4-R5*R3","v":-0.4166666666666661},{"$f":"S4-S5*$S$3","v":6.050000000000001},null,null,{"$f":"V4-V5*V3","v":10.45}]
[{"$nulls":3},{"$f":"D5","v":3.74},4.35,5.46,5.97,6,8.75,11.45,11.95,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":3.74},4.35,5.46,5.97,6,8.75,{"$f":"T4","v":9.29},{"$f":"U4","v":10.1},{"$f":"V5*V3+V6","v":11.45},{"$f":"W4","v":11.95}]
[null,"Q",null,3.57,4.17,5.25,5.91,7.19,8.48,11.11,13.18,null,"COP",{"$f":"D6","v":2.09},2.32,2.81,3.8,4.9,5.07,{"$f":"T3*S10+S11","v":5.5200000000000005},{"$f":"U3*S10+S11","v":6.195},{"$f":"J6","v":7.32},{"$f":"K6","v":9.13}]
[null,"COP",null,1.82,2.01,2.38,3.14,3.63,3.98,5.45,7.68,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.046},{"$f":"(P9-O9)/(P3-O3)","v":0.06125000000000003},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10999999999999997},{"$f":"(R9-Q9)/(R3-Q3)","v":0.2200000000000001},{"$f":"(S9-R9)/(S3-R3)","v":0.05666666666666664},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.225},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.18100000000000005}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.01},{"$f":"O9-O10*O3","v":3.2387500000000005},{"$f":"P9-P10*P3","v":3.58},{"$f":"Q9-Q10*Q3","v":3.3599999999999994},{"$f":"R9-R10*R3","v":4.503333333333334},{"$f":"S9-S10*$S$3","v":2.8200000000000003},null,null,{"$f":"V9-V10*V3","v":3.6999999999999993}]
[null,"Q",null,3.37,3.95,5.04,5.94,7.16,8.4,11.12,13.26,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7240000000000002,"d":"1.72"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9059999999999997,"d":"1.91"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.268,"d":"2.27"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.9,"d":"2.90"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.3819999999999997,"d":"3.38"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7,"d":"3.70"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.034000000000001,"d":"5.03"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.012,"d":"7.01"}},null,"COP=",{"$f":"N10*N3+N11","v":2.09},{"$f":"O10*O3+O11","v":2.3200000000000003},2.8100000000000005,3.8,4.9,5.07,{"$f":"T9","v":5.5200000000000005},{"$f":"U9","v":6.195},7.32,{"$f":"W9","v":9.13}]
[null,"Qmax",null,{"$f":"D12","v":3.37},3.95,5.04,5.94,7.16,{"v":8.4,"d":"8.40"},11.12,13.26,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.58,1.75,2.1,2.54,3.01,3.28,4.41,6.01,null,"Q",{"$f":"D9*Dane!$E$26","v":3.57},{"$f":"E9*Dane!$E$26","v":4.17},{"$f":"F9*Dane!$E$26","v":5.25},{"$f":"G9*Dane!$E$26","v":5.91},{"$f":"H9*Dane!$E$26","v":7.19},{"$f":"I9*Dane!$E$26","v":8.48},{"$f":"S16*T14+S17","v":9.006},{"$f":"$S$16*U14+$S$17","v":9.795},{"$f":"J9*Dane!$E$26","v":11.11},{"$f":"K9*Dane!$E$26","v":13.18}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.12000000000000002},{"$f":"(P15-O15)/(P3-O3)","v":0.135},{"$f":"(Q15-P15)/(Q3-P3)","v":0.07333333333333335},{"$f":"(R15-Q15)/(R3-Q3)","v":0.25600000000000006},{"$f":"(S15-R15)/(S3-R3)","v":0.43},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.2629999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.20700000000000002}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":5.970000000000001},{"$f":"O15-O16*O3","v":6.195},{"$f":"P15-P16*P3","v":5.763333333333334},{"$f":"Q15-Q16*Q3","v":5.398},{"$f":"R15-R16*R3","v":4.180000000000001},{"$f":"S15-S16*$S$3","v":5.850000000000001},null,null,{"$f":"V15-V16*V14","v":6.969999999999999}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},51,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},52,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":3.5700000000000003},{"$f":"O16*O14+O17","v":4.17},5.25,5.91,7.19,8.48,{"$f":"T15","v":9.006},{"$f":"U15","v":9.795},11.11,{"$f":"W15","v":13.18}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},58,{"$nulls":6},"COP",{"$f":"D10","v":1.82},2.01,2.38,3.14,3.63,3.98,{"$f":"T14*S21+S22","v":4.274},{"$f":"U14*S21+S22","v":4.715},{"$f":"J10","v":5.45},{"$f":"K10","v":7.68}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.037999999999999944},{"$f":"(P20-O20)/(P14-O14)","v":0.04625000000000001},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08444444444444447},{"$f":"(R20-Q20)/(R14-Q14)","v":0.09799999999999995},{"$f":"(S20-R20)/(S14-R14)","v":0.1166666666666667},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14700000000000002},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.22299999999999995}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.579999999999999},{"$f":"O20-O21*O14","v":2.70375},{"$f":"P20-P21*P14","v":2.971111111111111},{"$f":"Q20-Q21*Q14","v":2.9440000000000004},{"$f":"R20-R21*R14","v":2.813333333333333},{"$f":"S20-S21*$S$3","v":2.51},null,null,{"$f":"V20-V21*V14","v":0.9900000000000011}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,81 | 3,8 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.8200000000000003},{"$f":"O21*O14+O22","v":2.01},2.38,3.14,3.63,3.98,{"$f":"T20","v":4.274},{"$f":"U20","v":4.715},5.45,{"$f":"W20","v":7.68}]
[null,38979,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":11.74},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.37},{"$f":"E14*Dane!$E$26","v":3.95},{"$f":"F14*Dane!$E$26","v":5.04},{"$f":"G14*Dane!$E$26","v":5.94},{"$f":"H14*Dane!$E$26","v":7.16},{"$f":"I14*Dane!$E$26","v":{"v":8.4,"d":"8.40"}},{"$f":"S27*T25+S28","v":8.944},{"$f":"S27*U25+S28","v":9.76},{"$f":"J14*Dane!$E$26","v":11.12},{"$f":"K14*Dane!$E$26","v":13.26}]
[null,{"$f":"D14+8","v":11.370000000000001},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.11600000000000002},{"$f":"(P26-O26)/(P3-O3)","v":0.13624999999999998},{"$f":"(Q26-P26)/(Q3-P3)","v":0.10000000000000003},{"$f":"(R26-Q26)/(R3-Q3)","v":0.24399999999999994},{"$f":"(S26-R26)/(S3-R3)","v":0.4133333333333334},{"$f":"(V26-S26)/(V3-S3)","v":0.2719999999999999},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.21400000000000005}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":11.57},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":5.69},5.99375,5.74,5.452000000000001,4.266666666666667,5.6800000000000015,null,null,{"$f":"V26-V27*V25","v":6.839999999999998}]
[null,{"$f":"D9+8","v":11.57},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.37},{"$f":"O27*O25+O28","v":3.9500000000000006},5.04,5.94,7.16,8.4,{"$f":"T26","v":8.944},{"$f":"U26","v":9.76},11.12,{"$f":"W26","v":13.26}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7240000000000002,"d":"1.72"}},{"v":1.9059999999999997,"d":"1.91"},{"v":2.268,"d":"2.27"},{"v":2.9,"d":"2.90"},{"v":3.3819999999999997,"d":"3.38"},{"v":3.7,"d":"3.70"},{"$f":"T25*S32+S33","v":3.9668},{"$f":"U25*S32+S33","v":4.367000000000001},{"$f":"J13","v":5.034000000000001},{"$f":"K13","v":7.012}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.0363999999999999},{"$f":"(P31-O31)/(P25-O25)","v":0.04525000000000001},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07022222222222224},{"$f":"(R31-Q31)/(R25-Q25)","v":0.09639999999999996},{"$f":"(S31-R31)/(S25-R25)","v":0.10600000000000016},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.13340000000000005},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.1977999999999999}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.451999999999998},{"$f":"O31-O32*O25","v":2.5847499999999997},{"$f":"P31-P32*P25","v":2.7595555555555555},{"$f":"Q31-Q32*Q25","v":2.7072},{"$f":"R31-R32*R25","v":2.639999999999999},{"$f":"S31-S32*$S$3","v":2.3659999999999997},null,null,{"$f":"V31-V32*V25","v":1.078000000000003}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7240000000000002},{"$f":"O32*O25+O33","v":1.9059999999999995},2.268,2.9,3.3819999999999997,3.7,{"$f":"T31","v":3.9668},{"$f":"U31","v":4.367000000000001},5.034000000000001,{"$f":"W31","v":7.012}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-14.515463917525771},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-14.54368932038835},-16.91914893617021,-7.788639365918096,-3.1312217194570144,-8.819714656290538,20,20,-13.717754172989373,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-14.54368932038835},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-14.54368932038835},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-14.5}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":2.7408877284595303},{"$f":"E66*Dane!$E$26","v":3.24},{"$f":"F66*Dane!$E$26","v":3.83},{"$f":"G66*Dane!$E$26","v":5.64},{"$f":"H66*Dane!$E$26","v":7.4},{"$f":"I66*Dane!$E$26","v":8.07},{"$f":"I57*J52+I58","v":8.61},{"$f":"I57*K52+I58","v":9.42},{"$f":"L66*Dane!$E$26","v":10.77},{"$f":"M66*Dane!$E$26","v":12.54}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.4253926701570678},1.65,1.91,2.21,2.47,3.21,null,null,4.22,4.37]
[null,"Q",null,{"$f":"D54","v":2.7408877284595303},3.24,3.83,5.64,7.4,8.07,null,null,{"$f":"L54","v":10.77},{"$f":"M54","v":12.54}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.09982245430809397},{"$f":"(F54-E54)/(F52-E52)","v":0.07374999999999998},0.20111111111111107,0.35200000000000015,0.2233333333333333,{"$f":"(L54-I54)/(L52-I52)","v":0.2699999999999999}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.737336814621409},{"$f":"E54-E57*E52","v":4.3462499999999995},5.237777777777778,4.935999999999999,5.836666666666668,5.370000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":2.74088772845953},{"$f":"E57*E52+E58","v":3.2399999999999998},3.83,5.64,7.4,8.07]
[null,"COP",null,{"$f":"D55","v":1.4253926701570678},{"$f":"E55","v":1.65},1.91,2.21,2.47,3.21,null,null,{"$f":"L55","v":4.22},{"$f":"M55","v":4.37}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.04492146596858641},{"$f":"(F61-E61)/(F52-E52)","v":0.0325},0.03333333333333334,0.052000000000000046,0.2466666666666666,{"$f":"(L61-I61)/(L52-I52)","v":0.10099999999999998}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.3238219895287964},{"$f":"E61-E62*E52","v":2.1375},2.1433333333333335,2.106,0.7433333333333341,2.2]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.425392670157068},{"$f":"E62*E52+E63","v":1.6500000000000001},1.9100000000000001,2.21,2.47,3.21]
[{"$nulls":3},{"$f":"E66/F66*E66","v":2.7408877284595303},3.24,3.83,5.64,7.4,8.07,null,null,10.77,12.54]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"151.A04","index":51,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A04"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":2.54},{"$f":"E7*Dane!$E$26","v":3},{"$f":"F7*Dane!$E$26","v":3.83},{"$f":"G7*Dane!$E$26","v":4.46},{"$f":"H7*Dane!$E$26","v":4},{"$f":"I7*Dane!$E$26","v":6.25},{"$f":"S5*T3+S6","v":6.656},{"$f":"$S$5*U3+$S$6","v":7.265},{"$f":"J7*Dane!$E$26","v":8.28},{"$f":"K7*Dane!$E$26","v":9.14}]
[null,"Q",null,2.54,3,3.83,4.46,4,6.25,8.28,9.14,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.092},{"$f":"(P4-O4)/(P3-O3)","v":0.10375000000000001},{"$f":"(Q4-P4)/(Q3-P3)","v":0.06999999999999999},{"$f":"(R4-Q4)/(R3-Q3)","v":-0.092},{"$f":"(S4-R4)/(S3-R3)","v":0.75},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.20299999999999993},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.08600000000000012}]
[null,"COP",null,2.13,2.43,3,3.77,4.97,5.22,7.79,10.27,null,"b=",{"$f":"N4-N5*$N$3","v":4.38},{"$f":"O4-O5*O3","v":4.55625},{"$f":"P4-P5*P3","v":4.32},{"$f":"Q4-Q5*Q3","v":4.644},{"$f":"R4-R5*R3","v":-1.25},{"$f":"S4-S5*$S$3","v":4.220000000000001},null,null,{"$f":"V4-V5*V3","v":6.559999999999997}]
[{"$nulls":3},{"$f":"D5","v":2.54},3,3.83,4.46,4,6.25,8.28,9.14,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":2.54},3,3.8300000000000005,4.46,4,6.25,{"$f":"T4","v":6.656},{"$f":"U4","v":7.265},{"$f":"V5*V3+V6","v":8.28},{"$f":"W4","v":9.14}]
[null,"Q",null,2.39,2.84,3.64,4.35,5.49,5.98,7.95,10.52,null,"COP",{"$f":"D6","v":2.13},2.43,3,3.77,4.97,5.22,{"$f":"T3*S10+S11","v":5.734},{"$f":"U3*S10+S11","v":6.504999999999999},{"$f":"J6","v":7.79},{"$f":"K6","v":10.27}]
[null,"COP",null,1.82,2.06,2.52,3.12,3.67,4.05,5.65,8.09,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.06000000000000005},{"$f":"(P9-O9)/(P3-O3)","v":0.07124999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.08555555555555555},{"$f":"(R9-Q9)/(R3-Q3)","v":0.23999999999999994},{"$f":"(S9-R9)/(S3-R3)","v":0.08333333333333333},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.257},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.24799999999999994}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.330000000000001},{"$f":"O9-O10*O3","v":3.49875},{"$f":"P9-P10*P3","v":3.598888888888889},{"$f":"Q9-Q10*Q3","v":3.29},{"$f":"R9-R10*R3","v":4.386666666666667},{"$f":"S9-S10*$S$3","v":2.6499999999999995},null,null,{"$f":"V9-V10*V3","v":2.830000000000001}]
[null,"Q",null,2.24,2.68,3.49,4.3,5.36,5.86,7.89,10.59,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7080000000000002,"d":"1.71"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.928,"d":"1.93"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.3760000000000003,"d":"2.38"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.86},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.39},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7299999999999995,"d":"3.73"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.146,"d":"5.15"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.298,"d":"7.30"}},null,"COP=",{"$f":"N10*N3+N11","v":2.13},{"$f":"O10*O3+O11","v":2.43},3,3.77,4.97,5.22,{"$f":"T9","v":5.734},{"$f":"U9","v":6.504999999999999},7.79,{"$f":"W9","v":10.27}]
[null,"Qmax",null,{"$f":"D12","v":2.24},2.68,3.49,{"v":4.3,"d":"4.30"},5.36,5.86,7.89,10.59,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.54,1.73,2.16,2.47,2.97,3.25,4.39,6.11,null,"Q",{"$f":"D9*Dane!$E$26","v":2.39},{"$f":"E9*Dane!$E$26","v":2.84},{"$f":"F9*Dane!$E$26","v":3.64},{"$f":"G9*Dane!$E$26","v":4.35},{"$f":"H9*Dane!$E$26","v":5.49},{"$f":"I9*Dane!$E$26","v":5.98},{"$f":"S16*T14+S17","v":6.3740000000000006},{"$f":"$S$16*U14+$S$17","v":6.965},{"$f":"J9*Dane!$E$26","v":7.95},{"$f":"K9*Dane!$E$26","v":10.52}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.08999999999999994},{"$f":"(P15-O15)/(P3-O3)","v":0.10000000000000003},{"$f":"(Q15-P15)/(Q3-P3)","v":0.07888888888888884},{"$f":"(R15-Q15)/(R3-Q3)","v":0.22800000000000012},{"$f":"(S15-R15)/(S3-R3)","v":0.1633333333333334},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.19699999999999998},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.25699999999999995}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":4.1899999999999995},{"$f":"O15-O16*O3","v":4.34},{"$f":"P15-P16*P3","v":4.192222222222222},{"$f":"Q15-Q16*Q3","v":3.8939999999999992},{"$f":"R15-R16*R3","v":4.346666666666666},{"$f":"S15-S16*$S$3","v":4.010000000000001},null,null,{"$f":"V15-V16*V14","v":2.8100000000000014}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},51,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},52,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":2.3900000000000006},{"$f":"O16*O14+O17","v":2.8399999999999994},3.64,4.35,5.49,5.98,{"$f":"T15","v":6.3740000000000006},{"$f":"U15","v":6.965},7.95,{"$f":"W15","v":10.52}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},58,{"$nulls":6},"COP",{"$f":"D10","v":1.82},2.06,2.52,3.12,3.67,4.05,{"$f":"T14*S21+S22","v":4.37},{"$f":"U14*S21+S22","v":4.85},{"$f":"J10","v":5.65},{"$f":"K10","v":8.09}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.048},{"$f":"(P20-O20)/(P14-O14)","v":0.057499999999999996},{"$f":"(Q20-P20)/(Q14-P14)","v":0.06666666666666668},{"$f":"(R20-Q20)/(R14-Q14)","v":0.10999999999999996},{"$f":"(S20-R20)/(S14-R14)","v":0.12666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.16000000000000006},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.24399999999999994}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.7800000000000002},{"$f":"O20-O21*O14","v":2.9225},{"$f":"P20-P21*P14","v":2.986666666666667},{"$f":"Q20-Q21*Q14","v":2.9000000000000004},{"$f":"R20-R21*R14","v":2.7833333333333337},{"$f":"S20-S21*$S$3","v":2.4499999999999993},null,null,{"$f":"V20-V21*V14","v":0.7700000000000014}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 3,77 | 4,97"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.8200000000000003},{"$f":"O21*O14+O22","v":2.06},2.52,3.12,3.67,4.05,{"$f":"T20","v":4.37},{"$f":"U20","v":4.85},5.65,{"$f":"W20","v":8.09}]
[null,37779,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":10.54},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":2.24},{"$f":"E14*Dane!$E$26","v":2.68},{"$f":"F14*Dane!$E$26","v":3.49},{"$f":"G14*Dane!$E$26","v":{"v":4.3,"d":"4.30"}},{"$f":"H14*Dane!$E$26","v":5.36},{"$f":"I14*Dane!$E$26","v":5.86},{"$f":"S27*T25+S28","v":6.266},{"$f":"S27*U25+S28","v":6.875},{"$f":"J14*Dane!$E$26","v":7.89},{"$f":"K14*Dane!$E$26","v":10.59}]
[null,{"$f":"D14+8","v":10.24},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.088},{"$f":"(P26-O26)/(P3-O3)","v":0.10125},{"$f":"(Q26-P26)/(Q3-P3)","v":0.08999999999999996},{"$f":"(R26-Q26)/(R3-Q3)","v":0.2120000000000001},{"$f":"(S26-R26)/(S3-R3)","v":0.16666666666666666},{"$f":"(V26-S26)/(V3-S3)","v":0.20299999999999993},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.27}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":10.39},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":4},4.19875,4.12,3.8759999999999994,4.193333333333333,3.830000000000001,null,null,{"$f":"V26-V27*V25","v":2.4899999999999993}]
[null,{"$f":"D9+8","v":10.39},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2.24},{"$f":"O27*O25+O28","v":2.6800000000000006},3.49,4.3,5.359999999999999,5.86,{"$f":"T26","v":6.266},{"$f":"U26","v":6.875},7.89,{"$f":"W26","v":10.59}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7080000000000002,"d":"1.71"}},{"v":1.928,"d":"1.93"},{"v":2.3760000000000003,"d":"2.38"},2.86,3.39,{"v":3.7299999999999995,"d":"3.73"},{"$f":"T25*S32+S33","v":4.013199999999999},{"$f":"U25*S32+S33","v":4.438},{"$f":"J13","v":5.146},{"$f":"K13","v":7.298}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.04399999999999995},{"$f":"(P31-O31)/(P25-O25)","v":0.05600000000000005},{"$f":"(Q31-P31)/(Q25-P25)","v":0.05377777777777773},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10600000000000005},{"$f":"(S31-R31)/(S25-R25)","v":0.11333333333333313},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.14160000000000003},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.2152}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.587999999999999},{"$f":"O31-O32*O25","v":2.7680000000000007},{"$f":"P31-P32*P25","v":2.7524444444444445},{"$f":"Q31-Q32*Q25","v":2.6479999999999997},{"$f":"R31-R32*R25","v":2.5966666666666685},{"$f":"S31-S32*$S$3","v":2.313999999999999},null,null,{"$f":"V31-V32*V25","v":0.8419999999999996}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7080000000000002},{"$f":"O32*O25+O33","v":1.928},2.3760000000000003,2.86,3.3900000000000006,3.7299999999999995,{"$f":"T31","v":4.013199999999999},{"$f":"U31","v":4.438},5.146,{"$f":"W31","v":7.298}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-8.188235294117645},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-8.494382022471907},-8.651034482758622,-4.119828815977171,-6.6355685131195274,-4.882629107981222,20,20,-0.9486166007905171,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-8.494382022471907},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-8.494382022471907},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-8.5}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A04"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":1.9041486068111455},{"$f":"E66*Dane!$E$26","v":2.48},{"$f":"F66*Dane!$E$26","v":3.23},{"$f":"G66*Dane!$E$26","v":4.31},{"$f":"H66*Dane!$E$26","v":5.04},{"$f":"I66*Dane!$E$26","v":5.52},{"$f":"I57*J52+I58","v":5.9639999999999995},{"$f":"I57*K52+I58","v":6.63},{"$f":"L66*Dane!$E$26","v":7.74},{"$f":"M66*Dane!$E$26","v":10.51}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.0882285714285713},1.38,1.75,1.98,2.43,2.64,null,null,3.49,4.69]
[null,"Q",null,{"$f":"D54","v":1.9041486068111455},2.48,3.23,4.31,5.04,5.52,null,null,{"$f":"L54","v":7.74},{"$f":"M54","v":10.51}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.11517027863777089},{"$f":"(F54-E54)/(F52-E52)","v":0.09375},0.11999999999999995,0.14600000000000007,0.15999999999999984,{"$f":"(L54-I54)/(L52-I52)","v":0.22200000000000006}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.207554179566563},{"$f":"E54-E57*E52","v":3.88625},4.069999999999999,4.018,3.9200000000000013,3.299999999999999]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":1.9041486068111455},{"$f":"E57*E52+E58","v":2.48},3.2299999999999995,4.31,5.04,5.52]
[null,"COP",null,{"$f":"D55","v":1.0882285714285713},{"$f":"E55","v":1.38},1.75,1.98,2.43,2.64,null,null,{"$f":"L55","v":3.49},{"$f":"M55","v":4.69}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.05835428571428571},{"$f":"(F61-E61)/(F52-E52)","v":0.04625000000000001},0.025555555555555554,0.09000000000000004,0.06999999999999999,{"$f":"(L61-I61)/(L52-I52)","v":0.085}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.2553142857142854},{"$f":"E61-E62*E52","v":2.07375},1.9288888888888889,1.7999999999999998,1.9400000000000002,1.79]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.088228571428571},{"$f":"E62*E52+E63","v":1.38},1.75,1.98,2.43,2.64]
[null,"Q",null,{"$f":"E66/F66*E66","v":1.9041486068111455},2.48,3.23,4.31,5.04,5.52,null,null,7.74,10.51]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-151-A06","index":52,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4562.894746198906},null,null,"COP",{"$f":"K13","v":3.626021411236823},{"$f":"L13","v":3.1074682927856894},{"$f":"M13","v":3.4727946450708},{"$f":"N13","v":3.0648265543726776},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9996542170277353},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9996542170277353},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9975229208934845},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.997528130961341},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.4727946450708},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.4578297226472987E-4},{"$f":"1-L3","v":3.4578297226472987E-4},{"$f":"1-M3","v":2.4770791065155118E-3},{"$f":"1-N3","v":0.002471869038659036}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9975229208934845},null,null,"COP-Inst",{"$f":"K14","v":3.62636731381631},{"$f":"L14","v":3.107814195365176},{"$f":"M14","v":3.4752778753351197},{"$f":"N14","v":3.0673045486887642}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.4770791065155118E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.4752778753351197},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R7*Bilans!F7+S7","v":5.972149999999999},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.3618636783514593,"d":"36.19%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":3.811045833333332},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC7*Bilans!F7+AD7","v":3.8788333333333327},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.732462264150943},{"$f":"AF7*Z7","v":177.12959543867925},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":15.130289605981183},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ7*Bilans!F7+AK7","v":6.001733333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.360080004665319,"d":"36.01%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":3.840629166666666},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU7*Bilans!F7+AV7","v":3.175116666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.0553009433962264},{"$f":"AX7*AR7","v":144.99388922028302},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":18.48368983816868},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB7*Bilans!F7+BC7","v":5.972149999999999},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.3618636783514593,"d":"36.19%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":3.811045833333332},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W7<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W7<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W7<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W7<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W7<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM7*Bilans!F7+BN7","v":3.619416666666666},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.482834905660377},{"$f":"BP7*BJ7","v":165.2831547004717},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":16.214732116132897},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F7<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F7<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F7<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F7<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F7*BT7+BU7","v":2.934543333333333},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.8857546579160833},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC7*Bilans!F7+CD7","v":6.027433333333334},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.3585446818159195,"d":"35.85%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"CE7-CG7","v":3.8663291666666666},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN7*Bilans!F7+CO7","v":2.934543333333333},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.8238058490566034},{"$f":"CQ7*CK7","v":134.00794227575471},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":19.998979398270944}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R8*Bilans!F8+S8","v":5.813222222222222},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.43760870811751,"d":"43.76%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":3.2693055555555546},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC8*Bilans!F8+AD8","v":3.4956666666666667},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.4956666666666667},{"$f":"AF8*Z8","v":198.0085426666667},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":19.282833984933728},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ8*Bilans!F8+AK8","v":5.707111111111112},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.4457450743711549,"d":"44.57%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":3.1631944444444446},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU8*Bilans!F8+AV8","v":2.9063703703703703},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.9063703703703703},{"$f":"AX8*AR8","v":164.62844325925926},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":23.192625649913346},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB8*Bilans!F8+BC8","v":5.813222222222222},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.43760870811751,"d":"43.76%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":3.2693055555555546},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W8<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W8<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W8<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W8<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W8<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM8*Bilans!F8+BN8","v":3.4956666666666667},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.4956666666666667},{"$f":"BP8*BJ8","v":198.0085426666667},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":19.282833984933728},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F8<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F8<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F8<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F8<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F8*BT8+BU8","v":2.7057185185185184},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.129805275406107},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC8*Bilans!F8+CD8","v":5.663333333333333},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.44919070041200715,"d":"44.92%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"CE8-CG8","v":3.119416666666666},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN8*Bilans!F8+CO8","v":2.7057185185185184},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.7057185185185184},{"$f":"CQ8*CK8","v":153.26271976296297},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":24.912554479949193}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2629.4105160212844},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R9*Bilans!F9+S9","v":5.768361111111111},{"v":0.4578242905504645,"d":"45.78%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.6408958333333334},null,3.1274652777777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC9*Bilans!F9+AD9","v":3.4085833333333335},3.4085833333333335,201.0092720416667,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":20.588050265261714},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ9*Bilans!F9+AK9","v":5.649055555555556},{"v":0.4674933371360011,"d":"46.75%"},2.6408958333333334,null,3.0081597222222225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU9*Bilans!F9+AV9","v":2.8395185185185183},2.8395185185185183,167.4506663148148,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":24.714079004004336},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB9*Bilans!F9+BC9","v":5.768361111111111},{"v":0.4578242905504645,"d":"45.78%"},2.6408958333333334,null,3.1274652777777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W9<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W9<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W9<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W9<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W9<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM9*Bilans!F9+BN9","v":3.4085833333333335},3.4085833333333335,201.0092720416667,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":20.588050265261714},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F9<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F9<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F9<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F9<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F9*BT9+BU9","v":2.6501259259259258},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.1954602648040193},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC9*Bilans!F9+CD9","v":5.5841666666666665},{"v":0.4729256827339203,"d":"47.29%"},2.6408958333333334,null,2.943270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN9*Bilans!F9+CO9","v":2.6501259259259258},2.6501259259259258,156.28190104074073,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":26.480283187102224}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R10*Bilans!F10+S10","v":5.481486111111111},{"v":0.5949211613841543,"d":"59.49%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.2610520833333334},null,2.2204340277777774,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC10*Bilans!F10+AD10","v":2.8517083333333337},2.7979025157232713,206.63978977437114,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":31.412012036195115},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ10*Bilans!F10+AK10","v":5.277805555555556},{"v":0.6178803006299967,"d":"61.79%"},3.2610520833333334,null,2.0167534722222227,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU10*Bilans!F10+AV10","v":2.4120185185185186},2.093450034940601,154.6122756930468,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":41.982252278829144},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB10*Bilans!F10+BC10","v":5.481486111111111},{"v":0.5949211613841543,"d":"59.49%"},3.2610520833333334,null,2.2204340277777774,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W10<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W10<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W10<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W10<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W10<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM10*Bilans!F10+BN10","v":2.8517083333333337},2.7979025157232713,206.63978977437114,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":31.412012036195115},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F10<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F10<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F10<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F10<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F10*BT10+BU10","v":2.294625925925926},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.690524018465495},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC10*Bilans!F10+CD10","v":5.077916666666667},{"v":0.6422027570361861,"d":"64.22%"},3.2610520833333334,null,1.8168645833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN10*Bilans!F10+CO10","v":2.294625925925926},1.9915621243885395,147.08731858724667,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":44.130055710405614}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.6162295168682705},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R11*Bilans!F11+S11","v":5.520444444444444},{"v":0.575466951131149,"d":"57.55%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.1768333333333336},null,2.3436111111111106,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC11*Bilans!F11+AD11","v":2.9273333333333333},2.8721006289308177,206.31447657861636,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":29.76304490829143},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ11*Bilans!F11+AK11","v":5.328222222222222},{"v":0.5962276348166994,"d":"59.62%"},3.1768333333333336,null,2.1513888888888886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU11*Bilans!F11+AV11","v":2.470074074074074},2.4234689028651295,174.08746516841373,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":35.27276949951326},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB11*Bilans!F11+BC11","v":5.520444444444444},{"v":0.575466951131149,"d":"57.55%"},3.1768333333333336,null,2.3436111111111106,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W11<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W11<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W11<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W11<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W11<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM11*Bilans!F11+BN11","v":2.9273333333333333},2.8721006289308177,206.31447657861636,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":29.76304490829143},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F11<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F11<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F11<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F11<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F11*BT11+BU11","v":2.3429037037037035},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.6144772316661173},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC11*Bilans!F11+CD11","v":5.1466666666666665},{"v":0.6172603626943006,"d":"61.73%"},3.1768333333333336,null,1.9698333333333329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN11*Bilans!F11+CO11","v":2.3429037037037035},2.03346359189378,146.0718236600978,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":42.037861086260975}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R12*Bilans!F12+S12","v":5.466847222222222},{"v":0.6023028964998617,"d":"60.23%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.2926979166666674},null,2.174149305555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC12*Bilans!F12+AD12","v":2.8232916666666665},2.450404088050314,182.83628842885216,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":36.23547354209966},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ12*Bilans!F12+AK12","v":5.258861111111111},{"v":0.6261237646511973,"d":"62.61%"},3.2926979166666674,null,1.9661631944444435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU12*Bilans!F12+AV12","v":2.390203703703703},2.074516422082459,154.78952420457713,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":42.801084414105766},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB12*Bilans!F12+BF8","v":2.1540972222222226},{"v":1,"d":"100.00%"},3.2926979166666674,null,-1.138600694444445,0.345795673718255,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":48.813292254430834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":25.801457745569166},null,{"$f":"IF(Bilans!W12<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W12<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W12<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W12<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W12<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W12<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM12*Bilans!F12+BN12","v":2.8232916666666665},2.0775165094339623,101.41042053840502,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":58.66395429622802},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F12<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F12<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F12<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F12<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F12*BT12+BU12","v":2.276485185185185},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.7199328807994765},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC12*Bilans!F12+CD12","v":5.052083333333333},{"v":0.6517505154639177,"d":"65.18%"},3.2926979166666674,null,1.7593854166666656,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":25.801457745569166},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN12*Bilans!F12+CO12","v":2.276485185185185},1.975817330538085,147.42511616376657,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":75.64288527919697}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3216.4212668659684},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.626021411236823},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.1074682927856894},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.4727946450708},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.0648265543726776},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R13*Bilans!F13+S13","v":5.485972222222222},{"v":0.5926669029595687,"d":"59.27%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.251354166666667},null,2.234618055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC13*Bilans!F13+AD13","v":2.8604166666666666},2.8064465408805033,206.61761045597487,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":31.2176888901339},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ13*Bilans!F13+AK13","v":5.283611111111111},{"v":0.6153659113611273,"d":"61.54%"},3.251354166666667,null,2.032256944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU13*Bilans!F13+AV13","v":2.418703703703703},2.099252271139063,154.55220033193567,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":41.73427663006029},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB13*Bilans!F13+BC13","v":5.485972222222222},{"v":0.5926669029595687,"d":"59.27%"},3.251354166666667,null,2.234618055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W13<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W13<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W13<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W13<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W13<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM13*Bilans!F13+BN13","v":2.8604166666666666},2.8064465408805033,206.61761045597487,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":31.2176888901339},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F13<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F13<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F13<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F13<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F13*BT13+BU13","v":2.300185185185185},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.6816044845282656},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC13*Bilans!F13+CD13","v":5.085833333333333},{"v":0.6392962477470098,"d":"63.93%"},3.251354166666667,null,1.8344791666666662,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN13*Bilans!F13+CO13","v":2.300185185185185},1.9963871418588395,146.9790123515024,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":43.884662029242214}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.62636731381631},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.107814195365176},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.4752778753351197},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.0673045486887642},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R14*Bilans!F14+S14","v":5.649361111111111},{"v":0.5130041745133422,"d":"51.30%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.8981458333333334},null,2.751215277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC14*Bilans!F14+AD14","v":3.1775833333333336},3.117628930817611,203.09949551257867,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":24.866059021228427},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ14*Bilans!F14+AK14","v":5.495055555555556},{"v":0.527409742091375,"d":"52.74%"},2.8981458333333334,null,2.5969097222222226,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU14*Bilans!F14+AV14","v":2.662185185185185},2.611955276030748,170.1571324346611,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":29.680119606721547},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB14*Bilans!F14+BC14","v":5.649361111111111},{"v":0.5130041745133422,"d":"51.30%"},2.8981458333333334,null,2.751215277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W14<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W14<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W14<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W14<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W14<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM14*Bilans!F14+BN14","v":3.1775833333333336},3.117628930817611,203.09949551257867,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":24.866059021228427},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F14<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F14<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F14<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F14<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F14*BT14+BU14","v":2.5026592592592594},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.3837495303015146},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC14*Bilans!F14+CD14","v":5.3741666666666665},{"v":0.5392735307799659,"d":"53.93%"},2.8981458333333334,null,2.476020833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN14*Bilans!F14+CO14","v":2.5026592592592594},2.4554392732355,159.96081917456328,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":31.57200662423582}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.956252036371152},{"$nulls":4},{"$f":"F11","v":3.6162295168682705},{"$f":"F15","v":2.956252036371152},{"$f":"F28","v":3.4210730543610017},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R15*Bilans!F15+S15","v":5.516430555555555},{"v":0.5774586273833473,"d":"57.75%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.185510416666667},null,2.3309201388888883,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC15*Bilans!F15+AD15","v":2.919541666666667},2.864455974842768,206.3618534536164,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":29.928991142796594},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ15*Bilans!F15+AK15","v":5.323027777777778},{"v":0.5984395629054058,"d":"59.84%"},3.185510416666667,null,2.137517361111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU15*Bilans!F15+AV15","v":2.4640925925925923},2.417600279524808,174.1693637375961,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":35.46089824114792},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB15*Bilans!F15+BC15","v":5.516430555555555},{"v":0.5774586273833473,"d":"57.75%"},3.185510416666667,null,2.3309201388888883,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W15<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W15<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W15<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W15<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W15<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM15*Bilans!F15+BN15","v":2.919541666666667},2.864455974842768,206.3618534536164,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":29.928991142796594},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F15<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F15<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F15<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F15<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F15*BT15+BU15","v":2.3379296296296297},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.6221672310833406},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC15*Bilans!F15+CD15","v":5.139583333333333},{"v":0.6197993514389948,"d":"61.98%"},3.185510416666667,null,1.9540729166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN15*Bilans!F15+CO15","v":2.3379296296296297},2.0291464709993012,146.1842773503494,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":42.249427887667515}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.6619248248135188},{"$f":"F19","v":3.6619248248135188},{"$f":"F19","v":3.6619248248135188},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R16*Bilans!F16+S16","v":5.833055555555555},{"v":0.42877041763893525,"d":"42.88%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.501041666666667},null,3.332013888888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC16*Bilans!F16+AD16","v":3.5341666666666667},3.5341666666666667,196.5526791666667,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":18.72629568497996},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ16*Bilans!F16+AK16","v":5.732777777777778},{"v":0.436270471944956,"d":"43.63%"},2.501041666666667,null,3.2317361111111107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU16*Bilans!F16+AV16","v":2.935925925925926},2.935925925925926,163.2815203703704,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":22.542070770783404},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB16*Bilans!F16+BC16","v":5.833055555555555},{"v":0.42877041763893525,"d":"42.88%"},2.501041666666667,null,3.332013888888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W16<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W16<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W16<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W16<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W16<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM16*Bilans!F16+BN16","v":3.5341666666666667},3.5341666666666667,196.5526791666667,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":18.72629568497996},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F16<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F16<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F16<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F16<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F16*BT16+BU16","v":2.7302962962962964},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.101631168936052},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC16*Bilans!F16+CD16","v":5.698333333333333},{"v":0.4389075753144195,"d":"43.89%"},2.501041666666667,null,3.197291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN16*Bilans!F16+CO16","v":2.7302962962962964},2.7302962962962964,151.84542851851856,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":24.239805067961694}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":708.1674086757248},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R17*Bilans!F17+S17","v":5.802361111111111},{"v":0.44247432797951025,"d":"44.25%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.5673958333333333},null,3.2349652777777775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC17*Bilans!F17+AD17","v":3.4745833333333334},3.4745833333333334,198.77222604166664,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":19.592831274733182},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ17*Bilans!F17+AK17","v":5.6930555555555555},{"v":0.4509697487191998,"d":"45.10%"},2.5673958333333333,null,3.125659722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU17*Bilans!F17+AV17","v":2.890185185185185},2.890185185185185,165.34026898148147,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":23.554520087140386},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB17*Bilans!F17+BC17","v":5.802361111111111},{"v":0.44247432797951025,"d":"44.25%"},2.5673958333333333,null,3.2349652777777775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W17<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W17<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W17<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W17<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W17<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM17*Bilans!F17+BN17","v":3.4745833333333334},3.4745833333333334,198.77222604166664,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":19.592831274733182},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F17<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F17<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F17<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F17<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F17*BT17+BU17","v":2.6922592592592594},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.1454519336868096},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC17*Bilans!F17+CD17","v":5.644166666666667},{"v":0.4548759781485309,"d":"45.49%"},2.5673958333333333,null,3.0767708333333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN17*Bilans!F17+CO17","v":2.6922592592592594},2.6922592592592594,154.01742157407406,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":25.286169883479385}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4181.867166291383},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R18*Bilans!F18+S18","v":5.792208333333333},{"v":0.447039125837152,"d":"44.70%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.5893437500000003},null,3.2028645833333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC18*Bilans!F18+AD18","v":3.454875},3.454875,199.46461696875,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":19.88603277976772},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ18*Bilans!F18+AK18","v":5.679916666666667},{"v":0.45587706685837526,"d":"45.59%"},2.5893437500000003,null,3.090572916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU18*Bilans!F18+AV18","v":2.8750555555555555},2.8750555555555555,165.98917620833333,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":23.896497362369807},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB18*Bilans!F18+BC18","v":5.792208333333333},{"v":0.447039125837152,"d":"44.70%"},2.5893437500000003,null,3.2028645833333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W18<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W18<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W18<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W18<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W18<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM18*Bilans!F18+BN18","v":3.454875},3.454875,199.46461696875,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":19.88603277976772},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F18<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F18<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F18<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F18<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F18*BT18+BU18","v":2.6796777777777776},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.1602202933689916},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC18*Bilans!F18+CD18","v":5.62625},{"v":0.46022550544323493,"d":"46.02%"},2.5893437500000003,null,3.0369062499999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN18*Bilans!F18+CO18","v":2.6796777777777776},2.6796777777777776,154.70918674166666,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":25.63881302063681}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.6619248248135188},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4562.894746198906},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R19*Bilans!F19+S19","v":5.765291666666666},{"v":0.45921896116848676,"d":"45.92%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.64753125},null,3.117760416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC19*Bilans!F19+AD19","v":3.402625},3.402625,201.19976821875002,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":20.679796480658315},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ19*Bilans!F19+AK19","v":5.645083333333334},{"v":0.46899772663527256,"d":"46.90%"},2.64753125,null,2.997552083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU19*Bilans!F19+AV19","v":2.8349444444444445},2.8349444444444445,167.63239120833336,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":24.820801211076056},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB19*Bilans!F19+BC19","v":5.765291666666666},{"v":0.45921896116848676,"d":"45.92%"},2.64753125,null,3.117760416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W19<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W19<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W19<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W19<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W19<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM19*Bilans!F19+BN19","v":3.402625},3.402625,201.19976821875002,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":20.679796480658315},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F19<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F19<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F19<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F19<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F19*BT19+BU19","v":2.646322222222222},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.2000532746583015},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC19*Bilans!F19+CD19","v":5.57875},{"v":0.47457427739188884,"d":"47.46%"},2.64753125,null,2.93121875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN19*Bilans!F19+CO19","v":2.646322222222222},2.646322222222222,156.47901774166667,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":26.589956396508367}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":4937.059563820912},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R20*Bilans!F20+S20","v":5.591513888888889},{"v":0.540676098949549,"d":"54.07%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.0231979166666667},null,2.568315972222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC20*Bilans!F20+AD20","v":3.065291666666667},3.007455974842768,204.9483504536164,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":26.964528551158484},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ20*Bilans!F20+AK20","v":5.420194444444444},{"v":0.5577655834405285,"d":"55.78%"},3.0231979166666667,null,2.3969965277777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU20*Bilans!F20+AV20","v":2.575981481481481},2.5273780573025855,172.23260062648495,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":32.08646694770726},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB20*Bilans!F20+BC20","v":5.591513888888889},{"v":0.540676098949549,"d":"54.07%"},3.0231979166666667,null,2.568315972222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W20<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W20<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W20<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W20<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W20<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM20*Bilans!F20+BN20","v":3.065291666666667},3.007455974842768,204.9483504536164,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":26.964528551158484},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F20<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F20<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F20<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F20<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F20*BT20+BU20","v":2.430974074074074},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.4835304017994297},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC20*Bilans!F20+CD20","v":5.272083333333334},{"v":0.5734351537184857,"d":"57.34%"},3.0231979166666667,null,2.248885416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN20*Bilans!F20+CO20","v":2.430974074074074},2.385106638714186,162.53726583179593,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":34.0004221126642}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13875000000000004},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.43125},{"$f":"R21*Bilans!F21+S21","v":5.3698125},{"v":0.6307715585972509,"d":"63.08%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.387125},null,1.9826875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.06125000000000003},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.2387500000000005},{"$f":"AC21*Bilans!F21+AD21","v":2.7701875},2.404313679245283,184.84603997405662,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":38.05176952980542},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ21*Bilans!F21+AK21","v":4.951437500000001},{"v":0.6840690203602489,"d":"68.41%"},3.387125,null,1.5643125000000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.5847499999999997},{"$f":"AU21*Bilans!F21+AV21","v":2.2385874999999995},1.9429249999999993,149.37401692499998,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":47.08796788347468},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.195},{"$f":"BB21*Bilans!F21+BC21","v":5.16225},{"v":0.6561334689331203,"d":"65.61%"},3.387125,null,1.775125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W21<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W21<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W21<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W21<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W21<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.70375},{"$f":"BM21*Bilans!F21+BN21","v":1.86225},1.6162924528301885,124.26218006603774,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":56.60385893641984},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F21<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F21<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F21<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F21<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.5847499999999997},{"$f":"Bilans!F21*BT21+BU21","v":2.2385874999999995},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.7829086837227752},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC21*Bilans!F21+CD21","v":3.7820624999999994},{"v":0.8955761571893645,"d":"89.56%"},3.387125,null,0.3949374999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.0325},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.1375},{"$f":"CN21*Bilans!F21+CO21","v":1.888875},1.389926886792453,106.8589689834906,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":65.82244783474087}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R22*Bilans!F22+S22","v":5.889013888888889},{"v":0.404154746715282,"d":"40.42%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.3800729166666668},null,3.5089409722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC22*Bilans!F22+AD22","v":3.6427916666666667},3.6427916666666667,192.01792363541665,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":17.219481167145158},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ22*Bilans!F22+AK22","v":5.805194444444445},{"v":0.40999021470234986,"d":"41.00%"},2.3800729166666668,null,3.4251215277777782,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU22*Bilans!F22+AV22","v":3.019314814814815},3.019314814814815,159.1533676898148,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":20.775237544696797},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB22*Bilans!F22+BC22","v":5.889013888888889},{"v":0.404154746715282,"d":"40.42%"},2.3800729166666668,null,3.5089409722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W22<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W22<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W22<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W22<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W22<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM22*Bilans!F22+BN22","v":3.6427916666666667},3.6427916666666667,192.01792363541665,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":17.219481167145158},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F22<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F22<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F22<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F22<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F22*BT22+BU22","v":2.799640740740741},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.024806708157368},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC22*Bilans!F22+CD22","v":5.797083333333333},{"v":0.4105638611370661,"d":"41.06%"},2.3800729166666668,null,3.4170104166666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN22*Bilans!F22+CO22","v":2.799640740740741},2.799640740740741,147.57396281574074,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":22.4053685128912}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R23*Bilans!F23+S23","v":5.713819444444444},{"v":0.4828297621507311,"d":"48.28%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.7588020833333333},null,2.9550173611111106,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC23*Bilans!F23+AD23","v":3.3027083333333334},3.3027083333333334,204.11150338541665,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":22.267630101558062},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ23*Bilans!F23+AK23","v":5.5784722222222225},{"v":0.4945443794348313,"d":"49.45%"},2.7588020833333333,null,2.819670138888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU23*Bilans!F23+AV23","v":2.7582407407407405},2.7582407407407405,170.46272557870367,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":26.663186578938536},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB23*Bilans!F23+BC23","v":5.713819444444444},{"v":0.4828297621507311,"d":"48.28%"},2.7588020833333333,null,2.9550173611111106,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W23<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W23<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W23<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W23<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W23<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM23*Bilans!F23+BN23","v":3.3027083333333334},3.3027083333333334,204.11150338541665,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":22.267630101558062},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F23<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F23<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F23<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F23<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F23*BT23+BU23","v":2.582537037037037},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.2790902788906675},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC23*Bilans!F23+CD23","v":5.487916666666667},{"v":0.5027048060132108,"d":"50.27%"},2.7588020833333333,null,2.7291145833333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN23*Bilans!F23+CO23","v":2.582537037037037},2.533809923130678,156.5926205118798,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":29.024863636626893}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13875000000000004},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.43125},{"$f":"R24*Bilans!F24+S24","v":5.437453125},{"v":0.6119420569717555,"d":"61.19%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.32740625},null,2.110046875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.06125000000000003},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.2387500000000005},{"$f":"AC24*Bilans!F24+AD24","v":2.8000468750000005},2.4302293632075473,183.35533743794218,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":36.944176487728626},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ24*Bilans!F24+AK24","v":5.0178593750000005},{"v":0.6631126943448868,"d":"66.31%"},3.32740625,null,1.6904531250000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.5847499999999997},{"$f":"AU24*Bilans!F24+AV24","v":2.2606468749999995},1.9620708726415088,148.03383268133837,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":45.759214792851296},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.195},{"$f":"BB24*Bilans!F24+BC24","v":5.2280625},{"v":0.6364511231455248,"d":"63.65%"},3.32740625,null,1.90065625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W24<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W24<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W24<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W24<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W24<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.70375},{"$f":"BM24*Bilans!F24+BN24","v":1.9158750000000002},1.6628349056603773,125.4571522535377,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":53.9938283676717},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F24<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F24<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F24<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F24<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.5847499999999997},{"$f":"Bilans!F24*BT24+BU24","v":2.2606468749999995},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.7459950895795067},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC24*Bilans!F24+CD24","v":3.8180156249999997},{"v":0.871501475324633,"d":"87.15%"},3.32740625,null,0.49060937499999957,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.0325},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.1375},{"$f":"CN24*Bilans!F24+CO24","v":1.9047187500000002},1.4015854952830191,105.74647205173939,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":64.05804198328289}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R25*Bilans!F25+S25","v":5.557986111111111},{"v":0.5569781970387956,"d":"55.70%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.0956770833333334},null,2.4623090277777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC25*Bilans!F25+AD25","v":3.0002083333333336},2.943600628930818,205.71720945361636,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":28.252690491579102},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ25*Bilans!F25+AK25","v":5.376805555555556},{"v":0.5757465192570971,"d":"57.57%"},3.0956770833333334,null,2.281128472222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU25*Bilans!F25+AV25","v":2.5260185185185184},2.4783577917540183,173.20313222396922,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":33.55634839194931},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB25*Bilans!F25+BC25","v":5.557986111111111},{"v":0.5569781970387956,"d":"55.70%"},3.0956770833333334,null,2.4623090277777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W25<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W25<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W25<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W25<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W25<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM25*Bilans!F25+BN25","v":3.0002083333333336},2.943600628930818,205.71720945361636,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":28.252690491579102},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F25<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F25<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F25<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F25<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F25*BT25+BU25","v":2.389425925925926},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.5441032095362734},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC25*Bilans!F25+CD25","v":5.212916666666667},{"v":0.5938474142754376,"d":"59.38%"},3.0956770833333334,null,2.1172395833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN25*Bilans!F25+CO25","v":2.389425925925926},2.344342417889588,163.8373003022362,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":35.47461192758097}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9482.750462254431},null,{"$f":"F26/F28","v":2771.8643570520444},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13875000000000004},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.43125},{"$f":"R26*Bilans!F26+S26","v":5.4068125},{"v":0.6204132903320272,"d":"62.04%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.3544583333333335},null,2.0523541666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.06125000000000003},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.2387500000000005},{"$f":"AC26*Bilans!F26+AD26","v":2.7865208333333333},2.4184897798742138,184.03981677908806,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":37.44296575225132},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ26*Bilans!F26+AK26","v":4.987770833333334},{"v":0.6725365790495921,"d":"67.25%"},3.3544583333333335,null,1.6333125000000006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.5847499999999997},{"$f":"AU26*Bilans!F26+AV26","v":2.250654166666666},1.9533979559748422,148.6477242558176,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":46.35790148291026},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.195},{"$f":"BB26*Bilans!F26+BC26","v":5.19825},{"v":0.6453053110822553,"d":"64.53%"},3.3544583333333335,null,1.8437916666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W26<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W26<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W26<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W26<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W26<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.70375},{"$f":"BM26*Bilans!F26+BN26","v":1.8915833333333334},1.641751572327044,124.93236939937108,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":55.15781530310664},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F26<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F26<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F26<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F26<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.5847499999999997},{"$f":"Bilans!F26*BT26+BU26","v":2.250654166666666},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.7626269812768913},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC26*Bilans!F26+CD26","v":3.801729166666666},{"v":0.8823506847213167,"d":"88.24%"},3.3544583333333335,null,0.4472708333333326,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.0325},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.1375},{"$f":"CN26*Bilans!F26+CO26","v":1.897541666666667},1.3963042452830192,106.25456415330193,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":64.85365227951819}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":25.801457745569166},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R27*Bilans!F27+S27","v":5.575930555555556},{"v":0.5482287460737745,"d":"54.82%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.056885416666667},null,2.519045138888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC27*Bilans!F27+AD27","v":3.035041666666667},2.977776729559749,205.3333388309749,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":27.55638012932277},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ27*Bilans!F27+AK27","v":5.400027777777778},{"v":0.5660869800052469,"d":"56.61%"},3.056885416666667,null,2.343142361111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU27*Bilans!F27+AV27","v":2.552759259259259},2.5045939902166316,172.7049047438854,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":32.762494767825665},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB27*Bilans!F27+BC27","v":5.575930555555556},{"v":0.5482287460737745,"d":"54.82%"},3.056885416666667,null,2.519045138888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W27<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W27<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W27<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W27<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W27<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM27*Bilans!F27+BN27","v":3.035041666666667},2.977776729559749,205.3333388309749,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":27.55638012932277},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F27<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F27<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F27<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F27<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F27*BT27+BU27","v":2.411662962962963},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.511424366951772},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC27*Bilans!F27+CD27","v":5.244583333333333},{"v":0.5828652578056726,"d":"58.29%"},3.056885416666667,null,2.187697916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN27*Bilans!F27+CO27","v":2.411662962962963},2.366159888190077,163.15914663011884,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":34.679291078155686}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.4210730543610017},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R28*Bilans!F28+S28","v":5.790319444444444},{"v":0.447890156703118,"d":"44.79%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.5934270833333333},null,3.196892361111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC28*Bilans!F28+AD28","v":3.4512083333333337},3.4512083333333337,199.5911431354167,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":19.94095135761629},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ28*Bilans!F28+AK28","v":5.677472222222223},{"v":0.45679256222203735,"d":"45.68%"},2.5934270833333333,null,3.0840451388888894,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU28*Bilans!F28+AV28","v":2.872240740740741},2.872240740740741,166.10814457870373,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":23.960518533084894},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB28*Bilans!F28+BC28","v":5.790319444444444},{"v":0.447890156703118,"d":"44.79%"},2.5934270833333333,null,3.196892361111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W28<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W28<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W28<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W28<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W28<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM28*Bilans!F28+BN28","v":3.4512083333333337},3.4512083333333337,199.5911431354167,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":19.94095135761629},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F28<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F28<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F28<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F28<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F28*BT28+BU28","v":2.677337037037037},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.1629832090154246},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC28*Bilans!F28+CD28","v":5.622916666666667},{"v":0.46122452760281585,"d":"46.12%"},2.5934270833333333,null,3.0294895833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN28*Bilans!F28+CO28","v":2.677337037037037},2.677337037037037,154.8364248601852,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":25.704786714549144}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R29*Bilans!F29+S29","v":5.997125},{"v":0.2753315824943897,"d":"27.53%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.6511979166666668},null,4.345927083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC29*Bilans!F29+AD29","v":4.794583333333334},4.613655660377359,162.4871852889151,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":9.083970626575127},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ29*Bilans!F29+AK29","v":7.067333333333333},{"v":0.2336380412225262,"d":"23.36%"},1.6511979166666668,null,5.416135416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU29*Bilans!F29+AV29","v":3.5830416666666665},3.4478325471698112,121.42835252063679,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":12.155553358994336},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB29*Bilans!F29+BC29","v":5.997125},{"v":0.2753315824943897,"d":"27.53%"},1.6511979166666668,null,4.345927083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W29<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W29<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W29<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W29<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W29<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM29*Bilans!F29+BN29","v":4.077291666666666},3.923431603773584,138.1783567954009,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":10.682055081498138},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F29<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F29<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F29<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F29<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F29*BT29+BU29","v":3.3358083333333326},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.538626697584021},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC29*Bilans!F29+CD29","v":7.043083333333334},{"v":0.2344424790278879,"d":"23.44%"},1.6511979166666668,null,5.391885416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN29*Bilans!F29+CO29","v":3.3358083333333326},3.209928773584905,113.04967899469338,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":13.056461827093385}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":9508.26680154261},null,{"$f":"F30/F32","v":3276.48040681666},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R30*Bilans!F30+S30","v":5.9819249999999995},{"v":0.327909702980228,"d":"32.79%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.9615312500000002},null,4.020393749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC30*Bilans!F30+AD30","v":4.2372499999999995},4.077353773584905,173.96743411910373,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":12.452545282907545},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ30*Bilans!F30+AK30","v":6.4188},{"v":0.3055915825387923,"d":"30.56%"},1.9615312500000002,null,4.45726875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU30*Bilans!F30+AV30","v":3.334775},3.208934433962264,136.91480326025942,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":15.822521009663319},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB30*Bilans!F30+BC30","v":5.9819249999999995},{"v":0.327909702980228,"d":"32.79%"},1.9615312500000002,null,4.020393749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W30<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W30<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W30<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W30<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W30<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM30*Bilans!F30+BN30","v":3.7986249999999995},3.655280660377358,155.9589461161556,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":13.890433380499523},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F30<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F30<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F30<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F30<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F30*BT30+BU30","v":3.091595},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.7391595901220103},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC30*Bilans!F30+CD30","v":6.424950000000001},{"v":0.305299068475241,"d":"30.53%"},1.9615312500000002,null,4.463418750000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN30*Bilans!F30+CO30","v":3.091595},2.974931037735849,126.93063885431602,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":17.067095625397243}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":25.801457745569166},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R31*Bilans!F31+S31","v":5.975549999999999},{"v":0.35004100041000413,"d":"35.00%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.0916875},null,3.8838624999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC31*Bilans!F31+AD31","v":4.0035},3.8524245283018868,176.40444536320751,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":14.144519795179216},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ31*Bilans!F31+AK31","v":6.1468},{"v":0.34028884948265764,"d":"34.03%"},2.0916875,null,4.0551125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU31*Bilans!F31+AV31","v":3.2306500000000002},3.1087386792452834,142.35069849198112,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":17.52823270858805},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB31*Bilans!F31+BC31","v":5.975549999999999},{"v":0.35004100041000413,"d":"35.00%"},2.0916875,null,3.8838624999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W31<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W31<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W31<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W31<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W31<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM31*Bilans!F31+BN31","v":3.681749999999999},3.5428160377358484,162.22731777594333,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":15.380616554627554},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F31<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F31<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F31<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F31<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F31*BT31+BU31","v":2.9891699999999997},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.833017892265497},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC31*Bilans!F31+CD31","v":6.165700000000001},{"v":0.33924574663055285,"d":"33.92%"},2.0916875,null,4.074012500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN31*Bilans!F31+CO31","v":2.9891699999999997},2.8763711320754712,131.71047232330184,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":18.94425041064911}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R37*Bilans!F37+S37","v":5.834236111111111},{"v":0.4282462237986978,"d":"42.82%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.4984895833333334},null,3.335746527777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC37*Bilans!F37+AD37","v":3.5364583333333335},3.5364583333333335,196.46352213541664,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":18.693550515463915},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ37*Bilans!F37+AK37","v":5.734305555555556},{"v":0.43570918206699444,"d":"43.57%"},2.4984895833333334,null,3.235815972222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU37*Bilans!F37+AV37","v":2.937685185185185},2.937685185185185,163.19942835648146,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":22.503760046647965},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB37*Bilans!F37+BC37","v":5.834236111111111},{"v":0.4282462237986978,"d":"42.82%"},2.4984895833333334,null,3.335746527777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W37<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W37<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W37<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W37<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W37<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM37*Bilans!F37+BN37","v":3.5364583333333335},3.5364583333333335,196.46352213541664,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":18.693550515463915},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F37<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F37<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F37<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F37<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F37*BT37+BU37","v":2.731759259259259},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.099970125229677},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC37*Bilans!F37+CD37","v":5.7004166666666665},{"v":0.4382994664132739,"d":"43.83%"},2.4984895833333334,null,3.201927083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN37*Bilans!F37+CO37","v":2.731759259259259},2.731759259259259,151.75947094907406,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":24.200142188929934}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R44*Bilans!F44+S44","v":5.789611111111111},{"v":0.4482094364426703,"d":"44.82%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.5949583333333335},null,3.194652777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC44*Bilans!F44+AD44","v":3.4498333333333333},3.4498333333333333,199.63840516666667,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":19.961575921542103},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ44*Bilans!F44+AK44","v":5.676555555555556},{"v":0.4571360762590773,"d":"45.71%"},2.5949583333333335,null,3.0815972222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU44*Bilans!F44+AV44","v":2.871185185185185},2.871185185185185,166.15261548148146,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":23.984558834911383},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB44*Bilans!F44+BC44","v":5.789611111111111},{"v":0.4482094364426703,"d":"44.82%"},2.5949583333333335,null,3.194652777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W44<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W44<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W44<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W44<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W44<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM44*Bilans!F44+BN44","v":3.4498333333333333},3.4498333333333333,199.63840516666667,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":19.961575921542103},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F44<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F44<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F44<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F44<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F44*BT44+BU44","v":2.6764592592592593},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.1640205483146318},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC44*Bilans!F44+CD44","v":5.621666666666667},{"v":0.46159946635042987,"d":"46.16%"},2.5949583333333335,null,3.0267083333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN44*Bilans!F44+CO44","v":2.6764592592592593},2.6764592592592593,154.88402087407408,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":25.72955660048378}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R61*Bilans!F61+S61","v":5.729875},{"v":0.47541940269203087,"d":"47.54%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.72409375},null,3.0057812499999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC61*Bilans!F61+AD61","v":3.3338750000000004},3.3338750000000004,203.26052446875002,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":21.762128904053085},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ61*Bilans!F61+AK61","v":5.5992500000000005},{"v":0.4865104701522525,"d":"48.65%"},2.72409375,null,2.8751562500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU61*Bilans!F61+AV61","v":2.7821666666666665},2.7821666666666665,169.62383287499998,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":26.0775956987959},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB61*Bilans!F61+BC61","v":5.729875},{"v":0.47541940269203087,"d":"47.54%"},2.72409375,null,3.0057812499999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W61<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W61<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W61<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W61<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W61<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM61*Bilans!F61+BN61","v":3.3338750000000004},3.3338750000000004,203.26052446875002,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":21.762128904053085},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F61<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F61<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F61<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F61<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F61*BT61+BU61","v":2.6024333333333334},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.2540207599387454},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC61*Bilans!F61+CD61","v":5.51625},{"v":0.49383072739632905,"d":"49.38%"},2.72409375,null,2.79215625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN61*Bilans!F61+CO61","v":2.6024333333333334},2.6024333333333334,158.665806075,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":27.878607521166085}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R71*Bilans!F71+S71","v":5.979324999999999},{"v":0.33693010219938435,"d":"33.69%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.0146145833333335},null,3.964710416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC71*Bilans!F71+AD71","v":4.141916666666667},3.9856179245283023,175.13104081721698,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":13.119544695491214},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ71*Bilans!F71+AK71","v":6.3078666666666665},{"v":0.31938128844405933,"d":"31.94%"},2.0146145833333335,null,4.293252083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU71*Bilans!F71+AV71","v":3.2923083333333336},3.168070283018868,139.20738428856131,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":16.505155450709605},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB71*Bilans!F71+BC71","v":5.979324999999999},{"v":0.33693010219938435,"d":"33.69%"},2.0146145833333335,null,3.964710416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W71<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W71<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W71<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W71<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W71<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM71*Bilans!F71+BN71","v":3.7509583333333327},3.609412735849056,158.6003026727594,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":14.48698066049787},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F71<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F71<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F71<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F71<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F71*BT71+BU71","v":3.0498216666666664},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.7766777925342927},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC71*Bilans!F71+CD71","v":6.319216666666668},{"v":0.31880764493489433,"d":"31.88%"},2.0146145833333335,null,4.304602083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN71*Bilans!F71+CO71","v":3.0498216666666664},2.9347340566037734,128.95441549771223,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":17.817455173608508}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R77*Bilans!F77+S77","v":5.972099999999999},{"v":0.3620376417005744,"d":"36.20%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.162125},null,3.8099749999999992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC77*Bilans!F77+AD77","v":3.877},3.730698113207547,177.13727711320752,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":15.1452592210472},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ77*Bilans!F77+AK77","v":5.9996},{"v":0.36037819187945863,"d":"36.04%"},2.162125,null,3.837475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU77*Bilans!F77+AV77","v":3.1743},3.0545150943396226,145.0314311943396,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":18.497990108055316},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB77*Bilans!F77+BC77","v":5.972099999999999},{"v":0.3620376417005744,"d":"36.20%"},2.162125,null,3.8099749999999992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W77<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W77<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W77<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W77<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W77<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM77*Bilans!F77+BN77","v":3.618499999999999},3.4819528301886784,165.32660233018862,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":16.227212933535995},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F77<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F77<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F77<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F77<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F77*BT77+BU77","v":2.93374},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.8865448516307706},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC77*Bilans!F77+CD77","v":6.0254},{"v":0.35883509808477443,"d":"35.88%"},2.162125,null,3.8632750000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN77*Bilans!F77+CO77","v":2.93374},2.823032830188679,134.04042181018866,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":20.014783177786715}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R94*Bilans!F94+S94","v":5.8765},{"v":0.40961882072662303,"d":"40.96%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.407125},null,3.469375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC94*Bilans!F94+AD94","v":3.6185},3.6185,193.08677849999998,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":17.54859472156971},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ94*Bilans!F94+AK94","v":5.789000000000001},{"v":0.41581015719467956,"d":"41.58%"},2.407125,null,3.3818750000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU94*Bilans!F94+AV94","v":3.0006666666666666},3.0006666666666666,160.118574,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":21.16182737169518},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB94*Bilans!F94+BC94","v":5.8765},{"v":0.40961882072662303,"d":"40.96%"},2.407125,null,3.469375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W94<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W94<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W94<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W94<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W94<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM94*Bilans!F94+BN94","v":3.6185},3.6185,193.08677849999998,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":17.54859472156971},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F94<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F94<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F94<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F94<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F94*BT94+BU94","v":2.784133333333333},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.0416546476545387},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC94*Bilans!F94+CD94","v":5.775},{"v":0.4168181818181818,"d":"41.68%"},2.407125,null,3.367875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN94*Bilans!F94+CO94","v":2.784133333333333},2.784133333333333,148.5641388,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":22.80766845457593}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R104*Bilans!F104+S104","v":8.922125},{"v":0.12854631043613493,"d":"12.85%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.1469062500000002},null,7.775218749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AC104*Bilans!F104+AD104","v":5.2134375},5.016704009433963,115.96487570607312,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.4832301144878},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":8.922125},{"v":0.12854631043613493,"d":"12.85%"},1.1469062500000002,null,7.775218749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AU104*Bilans!F104+AV104","v":5.2134375},5.016704009433963,115.96487570607312,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.4832301144878},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB104*Bilans!F104+BC104","v":8.922125},{"v":0.12854631043613493,"d":"12.85%"},1.1469062500000002,null,7.775218749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W104<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W104<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W104<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W104<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W104<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"BM104*Bilans!F104+BN104","v":3.990125},3.839554245283019,88.75417604540094,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":7.164306256069671},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F104<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F104<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F104<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F104<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F104*BT104+BU104","v":3.7850425000000003},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.2373254971438907},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC104*Bilans!F104+CD104","v":8.6476625},{"v":0.13262615764664734,"d":"13.26%"},1.1469062500000002,null,7.5007562499999985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.14700000000000002},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.51},{"$f":"CN104*Bilans!F104+CO104","v":4.0737125},3.9199875,90.61345105312499,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":7.017303626605951}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F116<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F116<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F116<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F116<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F116<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F116<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F116<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F116<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F116<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F116<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F116<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F116<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F116<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F116<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F116<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F116*BT116+BU116","v":3.7305708333333336},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.2699936474484814},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F119<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F119<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F119<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F119<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F119<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F119<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F119<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F119<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F119<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F119<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F119<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F119<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F119<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F119<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F119<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F119*BT119+BU119","v":4.159118333333334},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.036097897276287},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F136<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F136<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F136<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F136<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F136<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F136<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F136<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F136<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F136<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F136<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F136<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F136<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F136<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F136<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F136<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F136*BT136+BU136","v":4.395903333333334},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.9264236383018556},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F142<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F142<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F142<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F142<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F142<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F142<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F142<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F142<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F142<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F142<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F142<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F142<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F142<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F142<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F142<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F142*BT142+BU142","v":4.182463333333334},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.0247331340677035},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F152<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F152<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F152<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F152<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F152<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F152<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F152<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F152<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F152<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F152<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F152<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F152<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F152<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F152<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F152<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F152*BT152+BU152","v":4.5754375000000005},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.8508333013014064},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F169<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F169<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F169<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F169<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F169<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F169<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F169<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F169<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F169<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F169<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F169<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F169<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F169<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F169<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F169<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F169*BT169+BU169","v":4.795547500000001},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.765882225756966},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F175<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F175<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F175<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F175<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F175<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F175<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F175<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F175<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F175<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F175<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F175<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F175<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F175<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F175<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F175<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F175*BT175+BU175","v":4.371446666666667},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.937201283409593},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F185<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F185<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F185<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F185<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F185<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F185<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F185<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F185<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F185<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F185<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F185<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F185<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F185<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F185<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F185<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F185*BT185+BU185","v":5.019548333333334},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.6870785040134597},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F201<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F201<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F201<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F201<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F201<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F201<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F201<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F201<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F201<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F201<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F201<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F201<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F201<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F201<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F201<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F201*BT201+BU201","v":4.874475833333333},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7372887634632692},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F211<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F211<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F211<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F211<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F211<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F211<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F211<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.1977999999999999},{"$f":"IF(Bilans!F211<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F211<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F211<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F211<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F211<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F211<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F211<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F211<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":1.078000000000003},{"$f":"Bilans!F211*BT211+BU211","v":5.380974166666667},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.5737618934285142},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F217<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F217<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F217<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F217<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F217<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F217<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F217<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F217<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F217<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F217<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F217<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F217<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F217<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F217<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F217<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F217*BT217+BU217","v":4.583219166666666},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8476908445952032},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F234<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F234<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F234<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F234<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F234<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F234<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F234<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.1977999999999999},{"$f":"IF(Bilans!F234<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F234<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F234<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F234<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F234<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F234<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F234<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F234<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":1.078000000000003},{"$f":"Bilans!F234*BT234+BU234","v":5.913385833333335},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.4320682484960894},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F244<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F244<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F244<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F244<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F244<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F244<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F244<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F244<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F244<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F244<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F244<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F244<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F244<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F244<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F244<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F244*BT244+BU244","v":4.224706666666667},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.0044875919645517},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R250*Bilans!F250+S250","v":9.2945},{"v":0.1052190363476608,"d":"10.52%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A06'!$C$39+'151.A06'!$C$40)","v":0.9779583333333333},null,8.316541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AC250*Bilans!F250+AD250","v":5.523750000000001},5.315306603773585,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":9.2945},{"v":0.1052190363476608,"d":"10.52%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":8.316541666666666},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AU250*Bilans!F250+AV250","v":5.523750000000001},5.315306603773585,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB250*Bilans!F250+BC250","v":9.2945},{"v":0.1052190363476608,"d":"10.52%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":8.316541666666666},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W250<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W250<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W250<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W250<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W250<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"BM250*Bilans!F250+BN250","v":4.1418333333333335},3.9855377358490567,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F250<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F250<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F250<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F250<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F250*BT250+BU250","v":3.9690233333333333},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.133616101952014},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC250*Bilans!F250+CD250","v":9.010383333333333},{"v":0.10853681770845856,"d":"10.85%"},0.9779583333333333,null,{"$f":"CE250-CG250","v":8.032425},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.14700000000000002},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.51},{"$f":"CN250*Bilans!F250+CO250","v":4.2764500000000005},4.1150745283018875,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A06'!$C$39+'151.A06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W260<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W260<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W260<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W260<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W260<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.0822083333333334},2.0036344339622643,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F260<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F260<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F260<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F260<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F260*BT260+BU260","v":4.8911508333333344},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.7313659671484787},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R277*Bilans!F277+S277","v":9.963874999999998},{"v":0.0676705013528037,"d":"6.77%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A06'!$C$39+'151.A06'!$C$40)","v":0.6742604166666668},null,9.289614583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AC277*Bilans!F277+AD277","v":6.0815625},5.852069575471699,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ277*Bilans!F277+AK277","v":9.963874999999998},{"v":0.0676705013528037,"d":"6.77%"},0.6742604166666668,null,9.289614583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AU277*Bilans!F277+AV277","v":6.0815625},5.852069575471699,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB277*Bilans!F277+BC277","v":9.963874999999998},{"v":0.0676705013528037,"d":"6.77%"},0.6742604166666668,null,9.289614583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W277<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W277<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W277<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W277<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W277<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"BM277*Bilans!F277+BN277","v":4.414541666666667},4.247955188679245,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F277<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F277<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F277<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F277<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F277*BT277+BU277","v":4.299744166666667},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.969506036818064},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC277*Bilans!F277+CD277","v":9.662404166666667},{"v":0.06978184777166829,"d":"6.98%"},0.6742604166666668,null,8.988143749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.14700000000000002},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.51},{"$f":"CN277*Bilans!F277+CO277","v":4.6408875},4.46575966981132,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R286*Bilans!F286+S286","v":9.377749999999999},{"v":0.1002572578710245,"d":"10.03%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A06'!$C$39+'151.A06'!$C$40)","v":0.9401875},null,8.437562499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AC286*Bilans!F286+AD286","v":5.593125000000001},5.382063679245284,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":9.377749999999999},{"v":0.1002572578710245,"d":"10.03%"},0.9401875,null,8.437562499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AU286*Bilans!F286+AV286","v":5.593125000000001},5.382063679245284,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB286*Bilans!F286+BC286","v":9.377749999999999},{"v":0.1002572578710245,"d":"10.03%"},0.9401875,null,8.437562499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W286<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W286<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W286<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W286<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W286<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"BM286*Bilans!F286+BN286","v":4.17575},4.018174528301887,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F286<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F286<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F286<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F286<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F286*BT286+BU286","v":4.010155},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.1117318639861193},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC286*Bilans!F286+CD286","v":9.091475},{"v":0.10341418746683018,"d":"10.34%"},0.9401875,null,8.1512875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.14700000000000002},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.51},{"$f":"CN286*Bilans!F286+CO286","v":4.321775000000001},4.158689150943397,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"R292*Bilans!F292+S292","v":7.810416666666669},{"v":0.172918111496399,"d":"17.29%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.3505624999999999},null,6.459854166666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.503333333333334},{"$f":"AC292*Bilans!F292+AD292","v":5.011916666666667},4.822787735849057,135.05493636084904,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.909730808240358},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":4.180000000000001},{"$f":"AJ292*Bilans!F292+AK292","v":8.039250000000001},{"v":0.1679960817240414,"d":"16.80%"},1.3505624999999999,null,6.688687500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.813333333333333},{"$f":"AU292*Bilans!F292+AV292","v":3.8604166666666666},3.7147405660377357,104.0257374410377,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":8.970792012951966},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"BB292*Bilans!F292+BC292","v":7.810416666666669},{"v":0.172918111496399,"d":"17.29%"},1.3505624999999999,null,6.459854166666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W292<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W292<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W292<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W292<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W292<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.503333333333334},{"$f":"BM292*Bilans!F292+BN292","v":5.490583333333333},5.2833915094339625,147.95345413443394,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":6.307343482022248},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F292<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F292<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.10600000000000016},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F292<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F292<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.639999999999999},{"$f":"Bilans!F292*BT292+BU292","v":3.5913500000000003},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.357991310516451},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.180000000000001},{"$f":"CC292*Bilans!F292+CD292","v":8.039250000000001},{"v":0.1679960817240414,"d":"16.80%"},1.3505624999999999,null,6.688687500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.813333333333333},{"$f":"CN292*Bilans!F292+CO292","v":3.8604166666666666},3.7147405660377357,104.0257374410377,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":8.970792012951966}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"R309*Bilans!F309+S309","v":6.4125},{"v":0.23974658869395715,"d":"23.97%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.5373750000000002},null,4.875125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.503333333333334},{"$f":"AC309*Bilans!F309+AD309","v":4.9255},4.7396320754716985,153.9764272358491,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.156652116536392},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":4.180000000000001},{"$f":"AJ309*Bilans!F309+AK309","v":7.3835},{"v":0.20821764745716803,"d":"20.82%"},1.5373750000000002,null,5.846125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.813333333333333},{"$f":"AU309*Bilans!F309+AV309","v":3.6824999999999997},3.5435377358490565,115.11891042452831,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":10.909868295994569},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"BB309*Bilans!F309+BC309","v":6.4125},{"v":0.23974658869395715,"d":"23.97%"},1.5373750000000002,null,4.875125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W309<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W309<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W309<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W309<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W309<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.503333333333334},{"$f":"BM309*Bilans!F309+BN309","v":5.3228333333333335},5.1219716981132075,166.3974945566038,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":7.547782822431662},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F309<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F309<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.10600000000000016},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F309<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F309<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.639999999999999},{"$f":"Bilans!F309*BT309+BU309","v":3.4297},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.4691291054678994},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.180000000000001},{"$f":"CC309*Bilans!F309+CD309","v":7.3835},{"v":0.20821764745716803,"d":"20.82%"},1.5373750000000002,null,5.846125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.813333333333333},{"$f":"CN309*Bilans!F309+CO309","v":3.6824999999999997},3.5435377358490565,115.11891042452831,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":10.909868295994569}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"R315*Bilans!F315+S315","v":8.704166666666664},{"v":0.14144088080421263,"d":"14.14%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.2311250000000005},null,7.4730416666666635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.503333333333334},{"$f":"AC315*Bilans!F315+AD315","v":5.067166666666667},4.875952830188679,122.56682629245287,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.134807091405455},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":4.180000000000001},{"$f":"AJ315*Bilans!F315+AK315","v":8.4585},{"v":0.14554885618017382,"d":"14.55%"},1.2311250000000005,null,7.227375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.813333333333333},{"$f":"AU315*Bilans!F315+AV315","v":3.974166666666666},3.824198113207547,96.12886797169813,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.822039840637452},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"BB315*Bilans!F315+BC315","v":8.704166666666664},{"v":0.14144088080421263,"d":"14.14%"},1.2311250000000005,null,7.4730416666666635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W315<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W315<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W315<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W315<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W315<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.503333333333334},{"$f":"BM315*Bilans!F315+BN315","v":5.597833333333333},5.386594339622642,135.4028219150944,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":5.553236073480813},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F315<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F315<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.10600000000000016},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F315<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F315<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.639999999999999},{"$f":"Bilans!F315*BT315+BU315","v":3.6947},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.2920323958706406},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.180000000000001},{"$f":"CC315*Bilans!F315+CD315","v":8.4585},{"v":0.14554885618017382,"d":"14.55%"},1.2311250000000005,null,7.227375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.813333333333333},{"$f":"CN315*Bilans!F315+CO315","v":3.974166666666666},3.824198113207547,96.12886797169813,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":7.822039840637452}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R325*Bilans!F325+S325","v":5.987075},{"v":0.3100655022137967,"d":"31.01%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.856385416666667},null,4.130689583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC325*Bilans!F325+AD325","v":4.426083333333333},4.259061320754716,170.9725633643868,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.21619622314688},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ325*Bilans!F325+AK325","v":6.638533333333333},{"v":0.2796378843720501,"d":"27.96%"},1.856385416666667,null,4.782147916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU325*Bilans!F325+AV325","v":3.4188916666666667},3.289876886792453,132.06635033573116,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":14.520442297333203},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB325*Bilans!F325+BC325","v":5.987075},{"v":0.3100655022137967,"d":"31.01%"},1.856385416666667,null,4.130689583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W325<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W325<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W325<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W325<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W325<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM325*Bilans!F325+BN325","v":3.893041666666666},3.7461344339622635,150.38201111615567,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.75193625378614},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F325<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F325<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F325<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F325<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F325*BT325+BU325","v":3.174338333333333},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.667759767160901},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC325*Bilans!F325+CD325","v":6.634383333333334},{"v":0.27981280601311853,"d":"27.98%"},1.856385416666667,null,4.777997916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN325*Bilans!F325+CO325","v":3.174338333333333},3.054551981132075,122.61964381658021,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":15.639107730062385}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R342*Bilans!F342+S342","v":5.934111111111111},{"v":0.38465463328777133,"d":"38.47%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.2825833333333336},null,3.6515277777777775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC342*Bilans!F342+AD342","v":3.7303333333333333},3.589566037735849,180.81362045283018,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":16.69914395496381},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ342*Bilans!F342+AK342","v":5.863555555555556},{"v":0.3892831425756083,"d":"38.93%"},2.2825833333333336,null,3.5809722222222224,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU342*Bilans!F342+AV342","v":3.0865185185185187},2.9700461215932914,149.60716323689726,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":20.182407122972062},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB342*Bilans!F342+BC342","v":5.934111111111111},{"v":0.38465463328777133,"d":"38.47%"},2.2825833333333336,null,3.6515277777777775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W342<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W342<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W342<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W342<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W342<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM342*Bilans!F342+BN342","v":3.7303333333333333},3.589566037735849,180.81362045283018,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":16.69914395496381},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F342<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F342<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F342<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F342<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F342*BT342+BU342","v":2.855525925925926},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.9656085473212164},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC342*Bilans!F342+CD342","v":5.876666666666667},{"v":0.3884146341463415,"d":"38.84%"},2.2825833333333336,null,3.5940833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN342*Bilans!F342+CO342","v":2.855525925925926},2.7477702306079665,138.4106820561845,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":21.815026355656087}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R352*Bilans!F352+S352","v":5.835652777777778},{"v":0.4276174711483767,"d":"42.76%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.4954270833333334},null,3.3402256944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC352*Bilans!F352+AD352","v":3.5392083333333333},3.5392083333333333,196.35616313541666,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":18.654312287352397},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ352*Bilans!F352+AK352","v":5.736138888888889},{"v":0.43503602888121606,"d":"43.50%"},2.4954270833333334,null,3.2407118055555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU352*Bilans!F352+AV352","v":2.9397962962962962},2.9397962962962962,163.1006334675926,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":22.457847702977656},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB352*Bilans!F352+BC352","v":5.835652777777778},{"v":0.4276174711483767,"d":"42.76%"},2.4954270833333334,null,3.3402256944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W352<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W352<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W352<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W352<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W352<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM352*Bilans!F352+BN352","v":3.5392083333333333},3.5392083333333333,196.35616313541666,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":18.654312287352397},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F352<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F352<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F352<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F352<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F352*BT352+BU352","v":2.7335148148148147},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.0979792196944635},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC352*Bilans!F352+CD352","v":5.702916666666667},{"v":0.4375703222035508,"d":"43.76%"},2.4954270833333334,null,3.2074895833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN352*Bilans!F352+CO352","v":2.7335148148148147},2.7335148148148147,151.6560853046296,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":24.15260277434154}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R358*Bilans!F358+S358","v":5.946152777777778},{"v":0.3794978312307445,"d":"37.95%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.2565520833333337},null,3.689600694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC358*Bilans!F358+AD358","v":3.7537083333333334},3.6120589622641512,179.69000021049527,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":16.389330328896975},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ358*Bilans!F358+AK358","v":5.879138888888889},{"v":0.38382357110121007,"d":"38.38%"},2.2565520833333337,null,3.6225868055555552,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU358*Bilans!F358+AV358","v":3.104462962962963},2.9873134171907756,148.6106273933438,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":19.816878657369017},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB358*Bilans!F358+BC358","v":5.946152777777778},{"v":0.3794978312307445,"d":"37.95%"},2.2565520833333337,null,3.689600694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W358<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W358<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W358<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W358<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W358<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM358*Bilans!F358+BN358","v":3.7537083333333334},3.6120589622641512,179.69000021049527,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":16.389330328896975},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F358<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F358<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F358<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F358<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F358*BT358+BU358","v":2.870448148148148},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.9501916272156223},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC358*Bilans!F358+CD358","v":5.897916666666667},{"v":0.3826015542211233,"d":"38.26%"},2.2565520833333337,null,3.6413645833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN358*Bilans!F358+CO358","v":2.870448148148148},2.762129350104822,137.40833931200208,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":21.432460249464203}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R369*Bilans!F369+S369","v":5.970425},{"v":0.3678670976800926,"d":"36.79%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.196322916666667},null,3.7741020833333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC369*Bilans!F369+AD369","v":3.815583333333333},3.6715990566037733,177.3446597323113,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":15.655054273046936},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ369*Bilans!F369+AK369","v":5.928133333333333},{"v":0.3704914841096692,"d":"37.05%"},2.196322916666667,null,3.7318104166666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU369*Bilans!F369+AV369","v":3.1469416666666667},3.0281891509433962,146.26683532158017,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":18.981338230504218},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB369*Bilans!F369+BC369","v":5.970425},{"v":0.3678670976800926,"d":"36.79%"},2.196322916666667,null,3.7741020833333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W369<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W369<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W369<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W369<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W369<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM369*Bilans!F369+BN369","v":3.587791666666666},3.452403301886792,166.75712118691035,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":16.649005771888465},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F369<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F369<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F369<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F369<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F369*BT369+BU369","v":2.906828333333333},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.913268732079669},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC369*Bilans!F369+CD369","v":5.957283333333334},{"v":0.36867860629985144,"d":"36.87%"},2.196322916666667,null,3.760960416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN369*Bilans!F369+CO369","v":2.906828333333333},2.7971366981132073,135.1065975080896,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":20.549257581430393}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R370*Bilans!F370+S370","v":5.902},{"v":0.3985089800067774,"d":"39.85%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.3520000000000003},null,3.55,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC370*Bilans!F370+AD370","v":3.668},3.5295849056603776,183.6725393207547,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":17.544618320610684},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ370*Bilans!F370+AK370","v":5.822},{"v":0.40398488491927176,"d":"40.40%"},2.3520000000000003,null,3.4699999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU370*Bilans!F370+AV370","v":3.0386666666666664},3.0386666666666664,158.12613599999997,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":20.379076349275998},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB370*Bilans!F370+BC370","v":5.902},{"v":0.3985089800067774,"d":"39.85%"},2.3520000000000003,null,3.55,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W370<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W370<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W370<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W370<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W370<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM370*Bilans!F370+BN370","v":3.668},3.5295849056603776,183.6725393207547,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":17.544618320610684},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F370<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F370<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F370<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F370<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F370*BT370+BU370","v":2.815733333333333},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.007519210989413},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC370*Bilans!F370+CD370","v":5.82},{"v":0.4041237113402062,"d":"40.41%"},2.3520000000000003,null,3.468,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN370*Bilans!F370+CO370","v":2.815733333333333},2.815733333333333,146.52513119999998,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":21.99257268680746}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R371*Bilans!F371+S371","v":5.973425},{"v":0.357428596938384,"d":"35.74%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.1350729166666667},null,3.838352083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC371*Bilans!F371+AD371","v":3.925583333333333},3.777448113207547,176.90450567570753,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":14.753288683210561},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ371*Bilans!F371+AK371","v":6.056133333333333},{"v":0.3525472110917857,"d":"35.25%"},2.1350729166666667,null,3.9210604166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU371*Bilans!F371+AV371","v":3.195941666666667},3.075340094339623,144.02355846308964,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":18.121502269805713},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB371*Bilans!F371+BC371","v":5.973425},{"v":0.357428596938384,"d":"35.74%"},2.1350729166666667,null,3.838352083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W371<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W371<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W371<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W371<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W371<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM371*Bilans!F371+BN371","v":3.642791666666666},3.505327830188679,164.16063661143866,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":15.898593569492261},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F371<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F371<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F371<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F371<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F371*BT371+BU371","v":2.955028333333333},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.865749880465869},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC371*Bilans!F371+CD371","v":6.0792833333333345},{"v":0.3512047061468319,"d":"35.12%"},2.1350729166666667,null,3.944210416666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN371*Bilans!F371+CO371","v":2.955028333333333},2.843517830188679,133.16691614393866,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":19.59888624869361}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.9796594723435215},{"$f":"SUM(AF7:AF372)/229","v":3.850821541601439},{"$f":"SUM(AG7:AG372)/Z373","v":3.6162295168682705},{"$f":"SUM(AH7:AH372)","v":3280.580701543306},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.377276295406758},{"$f":"SUM(AX7:AX372)/229","v":3.2604983581545106},{"$f":"SUM(AY7:AY372)/AR373","v":2.956252036371152},{"$f":"SUM(AZ7:AZ372)","v":4035.773099072836},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9482.750462254431},{"$f":"SUM(BK7:BK372)","v":25.801457745569166},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.7173248689956315},{"$f":"SUM(BP7:BP372)/229","v":3.6020801491307552},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.4210730543610017},{"$f":"SUM(BR7:BR372)","v":3661.608281450829},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1336.6025610569343},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":901.2864647480769},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":9508.26680154261},{"$f":"SUM(CL7:CL372)","v":25.801457745569166},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0165574004690274},{"$f":"SUM(CQ7:CQ372)/229","v":2.9019757852849746},{"$f":"SUM(CR7:CR372)/CK373","v":2.7091057630963493},{"$f":"SUM(CS7:CS372)","v":4494.922346257285}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.6619248248135188},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"251.A08","index":53,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":4.49},{"$f":"E7*Dane!$E$26","v":5.17},{"$f":"F7*Dane!$E$26","v":6.47},{"$f":"G7*Dane!$E$26","v":6.79},{"$f":"H7*Dane!$E$26","v":8},{"$f":"I7*Dane!$E$26","v":10.21},{"$f":"S5*T3+S6","v":10.634},{"$f":"$S$5*U3+$S$6","v":11.27},{"$f":"J7*Dane!$E$26","v":12.33},{"$f":"K7*Dane!$E$26","v":12.31}]
[null,"Q",null,4.49,5.17,6.47,6.79,8,10.21,12.33,12.31,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.13599999999999995},{"$f":"(P4-O4)/(P3-O3)","v":0.16249999999999998},{"$f":"(Q4-P4)/(Q3-P3)","v":0.03555555555555559},{"$f":"(R4-Q4)/(R3-Q3)","v":0.242},{"$f":"(S4-R4)/(S3-R3)","v":0.7366666666666669},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2119999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-1.9999999999999575E-3}]
[null,"COP",null,2.11,2.31,2.7,3.7,4.9,5.09,7.17,8.4,null,"b=",{"$f":"N4-N5*$N$3","v":7.209999999999999},{"$f":"O4-O5*O3","v":7.6075},{"$f":"P4-P5*P3","v":6.7188888888888885},{"$f":"Q4-Q5*Q3","v":6.306},{"$f":"R4-R5*R3","v":2.843333333333332},{"$f":"S4-S5*$S$3","v":8.090000000000002},null,null,{"$f":"V4-V5*V3","v":12.37}]
[{"$nulls":3},{"$f":"D5","v":4.49},5.17,6.47,6.79,8,10.21,12.33,12.31,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":4.49},5.17,6.47,6.79,8,10.21,{"$f":"T4","v":10.634},{"$f":"U4","v":11.27},{"$f":"V5*V3+V6","v":12.33},{"$f":"W4","v":12.31}]
[null,"Q",null,4.23,4.9,6.26,6.78,8.37,9.97,12.52,13.04,null,"COP",{"$f":"D6","v":2.11},2.31,2.7,3.7,4.9,5.09,{"$f":"T3*S10+S11","v":5.506},{"$f":"U3*S10+S11","v":6.13},{"$f":"J6","v":7.17},{"$f":"K6","v":8.4}]
[null,"COP",null,1.84,2.04,2.37,3.12,3.73,4.05,5.46,7.52,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.040000000000000036},{"$f":"(P9-O9)/(P3-O3)","v":0.048750000000000016},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.24000000000000005},{"$f":"(S9-R9)/(S3-R3)","v":0.06333333333333317},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.20800000000000002},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.12300000000000004}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.9100000000000006},{"$f":"O9-O10*O3","v":3.0412500000000002},{"$f":"P9-P10*P3","v":3.477777777777778},{"$f":"Q9-Q10*Q3","v":3.22},{"$f":"R9-R10*R3","v":4.456666666666668},{"$f":"S9-S10*$S$3","v":3.01},null,null,{"$f":"V9-V10*V3","v":4.709999999999999}]
[null,"Q",null,3.78,4.71,6.03,6.83,8.38,9.94,11.5,13.07,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7600000000000002,"d":"1.76"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.94},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.254,"d":"2.25"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.968,"d":"2.97"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.494,"d":"3.49"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7939999999999996,"d":"3.79"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.076,"d":"5.08"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.928,"d":"6.93"}},null,"COP=",{"$f":"N10*N3+N11","v":2.11},{"$f":"O10*O3+O11","v":2.31},2.7,3.7,4.9,5.09,{"$f":"T9","v":5.506},{"$f":"U9","v":6.13},7.17,{"$f":"W9","v":8.4}]
[null,"Qmax",null,{"$f":"D12","v":3.78},4.71,6.03,6.83,8.38,9.94,{"v":11.5,"d":"11.50"},13.07,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.64,1.79,2.08,2.74,3.14,3.41,4.5,6.04,null,"Q",{"$f":"D9*Dane!$E$26","v":4.23},{"$f":"E9*Dane!$E$26","v":4.9},{"$f":"F9*Dane!$E$26","v":6.26},{"$f":"G9*Dane!$E$26","v":6.78},{"$f":"H9*Dane!$E$26","v":8.37},{"$f":"I9*Dane!$E$26","v":9.97},{"$f":"S16*T14+S17","v":10.48},{"$f":"$S$16*U14+$S$17","v":11.245000000000001},{"$f":"J9*Dane!$E$26","v":12.52},{"$f":"K9*Dane!$E$26","v":13.04}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.13399999999999998},{"$f":"(P15-O15)/(P3-O3)","v":0.16999999999999993},{"$f":"(Q15-P15)/(Q3-P3)","v":0.05777777777777783},{"$f":"(R15-Q15)/(R3-Q3)","v":0.3179999999999998},{"$f":"(S15-R15)/(S3-R3)","v":0.5333333333333338},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.2549999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.051999999999999956}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.91},{"$f":"O15-O16*O3","v":7.449999999999999},{"$f":"P15-P16*P3","v":6.664444444444444},{"$f":"Q15-Q16*Q3","v":6.144000000000001},{"$f":"R15-R16*R3","v":4.636666666666663},{"$f":"S15-S16*$S$3","v":7.420000000000002},null,null,{"$f":"V15-V16*V14","v":11.48}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},49,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},49,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.23},{"$f":"O16*O14+O17","v":4.9},6.26,6.78,8.37,9.97,{"$f":"T15","v":10.48},{"$f":"U15","v":11.245000000000001},12.52,{"$f":"W15","v":13.04}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},58,{"$nulls":6},"COP",{"$f":"D10","v":1.84},2.04,2.37,3.12,3.73,4.05,{"$f":"T14*S21+S22","v":4.332},{"$f":"U14*S21+S22","v":4.755},{"$f":"J10","v":5.46},{"$f":"K10","v":7.52}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.039999999999999994},{"$f":"(P20-O20)/(P14-O14)","v":0.04125000000000001},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08333333333333333},{"$f":"(R20-Q20)/(R14-Q14)","v":0.12199999999999997},{"$f":"(S20-R20)/(S14-R14)","v":0.10666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14100000000000001},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.20599999999999996}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.6399999999999997},{"$f":"O20-O21*O14","v":2.6587500000000004},{"$f":"P20-P21*P14","v":2.953333333333333},{"$f":"Q20-Q21*Q14","v":2.8760000000000003},{"$f":"R20-R21*R14","v":2.9833333333333334},{"$f":"S20-S21*$S$3","v":2.6399999999999997},null,null,{"$f":"V20-V21*V14","v":1.3400000000000007}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,7 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.8399999999999999},{"$f":"O21*O14+O22","v":2.04},2.37,3.12,3.7299999999999995,4.05,{"$f":"T20","v":4.332},{"$f":"U20","v":4.755},5.46,{"$f":"W20","v":7.52}]
[null,47851,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":12.49},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.78},{"$f":"E14*Dane!$E$26","v":4.71},{"$f":"F14*Dane!$E$26","v":6.03},{"$f":"G14*Dane!$E$26","v":6.83},{"$f":"H14*Dane!$E$26","v":8.38},{"$f":"I14*Dane!$E$26","v":9.94},{"$f":"S27*T25+S28","v":10.251999999999999},{"$f":"S27*U25+S28","v":10.719999999999999},{"$f":"J14*Dane!$E$26","v":11.5},{"$f":"K14*Dane!$E$26","v":13.07}]
[null,{"$f":"D14+8","v":11.78},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.18600000000000003},{"$f":"(P26-O26)/(P3-O3)","v":0.16500000000000004},{"$f":"(Q26-P26)/(Q3-P3)","v":0.08888888888888886},{"$f":"(R26-Q26)/(R3-Q3)","v":0.31000000000000016},{"$f":"(S26-R26)/(S3-R3)","v":0.5199999999999996},{"$f":"(V26-S26)/(V3-S3)","v":0.15600000000000006},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.15700000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":12.23},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":7.5},7.1850000000000005,6.652222222222222,6.21,4.740000000000004,8.379999999999999,null,null,{"$f":"V26-V27*V25","v":8.36}]
[null,{"$f":"D9+8","v":12.23},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.7799999999999994},{"$f":"O27*O25+O28","v":4.71},6.03,6.83,8.38,9.94,{"$f":"T26","v":10.251999999999999},{"$f":"U26","v":10.719999999999999},11.5,{"$f":"W26","v":13.07}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7600000000000002,"d":"1.76"}},1.94,{"v":2.254,"d":"2.25"},{"v":2.968,"d":"2.97"},{"v":3.494,"d":"3.49"},{"v":3.7939999999999996,"d":"3.79"},{"$f":"T25*S32+S33","v":4.0504},{"$f":"U25*S32+S33","v":4.435},{"$f":"J13","v":5.076},{"$f":"K13","v":6.928}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03599999999999994},{"$f":"(P31-O31)/(P25-O25)","v":0.03925000000000001},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07933333333333333},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10520000000000004},{"$f":"(S31-R31)/(S25-R25)","v":0.0999999999999998},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.1282},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.18520000000000003}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.479999999999999},{"$f":"O31-O32*O25","v":2.52875},{"$f":"P31-P32*P25","v":2.809333333333333},{"$f":"Q31-Q32*Q25","v":2.7576},{"$f":"R31-R32*R25","v":2.7940000000000014},{"$f":"S31-S32*$S$3","v":2.5119999999999996},null,null,{"$f":"V31-V32*V25","v":1.371999999999999}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7600000000000002},{"$f":"O32*O25+O33","v":1.94},2.2539999999999996,2.968,3.4939999999999998,3.7939999999999996,{"$f":"T31","v":4.0504},{"$f":"U31","v":4.435},5.076,{"$f":"W31","v":6.928}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-17.387914230019494},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-17.094017094017094},-23.377503852080114,-8.38592508513054,-3.334180432020322,-13.165562913907292,20,20,-51.747851002865346,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-17.387914230019494},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-17.387914230019494},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-17.4}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":2.6237336814621406},{"$f":"E66*Dane!$E$26","v":3.17},{"$f":"F66*Dane!$E$26","v":3.83},{"$f":"G66*Dane!$E$26","v":4.56},{"$f":"H66*Dane!$E$26","v":7.6},{"$f":"I66*Dane!$E$26","v":8.7},{"$f":"I57*J52+I58","v":9.218},{"$f":"I57*K52+I58","v":9.995},{"$f":"L66*Dane!$E$26","v":11.29},{"$f":"M66*Dane!$E$26","v":12.5}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.3986206896551725},1.56,1.74,2.06,2.38,2.56,null,null,3.39,4.43]
[null,"Q",null,{"$f":"D54","v":2.6237336814621406},3.17,3.83,4.56,7.6,8.7,null,null,{"$f":"L54","v":11.29},{"$f":"M54","v":12.5}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.10925326370757187},{"$f":"(F54-E54)/(F52-E52)","v":0.08250000000000002},0.08111111111111106,0.608,0.36666666666666653,{"$f":"(L54-I54)/(L52-I52)","v":0.259}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.808798955613578},{"$f":"E54-E57*E52","v":4.407500000000001},4.397777777777778,3.3439999999999994,5.033333333333334,6.109999999999999]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":2.6237336814621406},{"$f":"E57*E52+E58","v":3.1700000000000004},3.83,4.56,7.6,8.7]
[null,"COP",null,{"$f":"D55","v":1.3986206896551725},{"$f":"E55","v":1.56},1.74,2.06,2.38,2.56,null,null,{"$f":"L55","v":3.39},{"$f":"M55","v":4.43}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03227586206896551},{"$f":"(F61-E61)/(F52-E52)","v":0.022499999999999992},0.03555555555555556,0.06399999999999997,0.06000000000000005,{"$f":"(L61-I61)/(L52-I52)","v":0.083}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.0441379310344825},{"$f":"E61-E62*E52","v":1.8975},1.988888888888889,1.9320000000000002,1.9599999999999995,1.73]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.3986206896551723},{"$f":"E62*E52+E63","v":1.56},1.74,2.06,2.38,2.56]
[null,"Q",null,{"$f":"E66/F66*E66","v":2.6237336814621406},3.17,3.83,4.56,7.6,8.7,null,null,11.29,12.5]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-251-A04","index":54,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4473.75498614079},null,null,"COP",{"$f":"K13","v":3.7500234328976547},{"$f":"L13","v":3.1858518867569923},{"$f":"M13","v":3.5189699437197666},{"$f":"N13","v":3.1653580919187663},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.996596099645102},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9930893487320119},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9925306752226449},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.992582612271972},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.5189699437197666},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.003403900354898015},{"$f":"1-L3","v":0.006910651267988066},{"$f":"1-M3","v":0.007469324777355069},{"$f":"1-N3","v":0.007417387728028024}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9925306752226449},null,null,"COP-Inst",{"$f":"K14","v":3.753438959364305},{"$f":"L14","v":3.19281062745521},{"$f":"M14","v":3.526495479165489},{"$f":"N14","v":3.172830908424236}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.007469324777355069},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.526495479165489},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R7*Bilans!F7+S7","v":4.427033333333333},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.4881608074632373,"d":"48.82%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":2.265929166666666},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC7*Bilans!F7+AD7","v":4.078833333333333},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":4.078833333333333},{"$f":"AF7*Z7","v":193.56715408333332},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":13.84543823805827},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ7*Bilans!F7+AK7","v":4.431699999999999},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.48764676459748346,"d":"48.76%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":2.2705958333333323},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU7*Bilans!F7+AV7","v":3.3229999999999995},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.3229999999999995},{"$f":"AX7*AR7","v":157.6979495},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":16.994653927174245},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB7*Bilans!F7+BC7","v":4.427033333333333},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.4881608074632373,"d":"48.82%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":2.265929166666666},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W7<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W7<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W7<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W7<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W7<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM7*Bilans!F7+BN7","v":3.7696296296296294},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.7696296296296294},{"$f":"BP7*BJ7","v":178.89342851851853},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":14.981109697386522},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F7<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F7<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F7<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F7<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F7*BT7+BU7","v":3.0452799999999995},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.780818871507138},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC7*Bilans!F7+CD7","v":4.375966666666666},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.4938575476656588,"d":"49.39%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"CE7-CG7","v":2.214862499999999},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN7*Bilans!F7+CO7","v":3.0452799999999995},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":3.0452799999999995},{"$f":"CQ7*CK7","v":144.51833032},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":18.54451314821626}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R8*Bilans!F8+S8","v":4.266333333333334},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.5962770528947574,"d":"59.63%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":1.7224166666666667},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC8*Bilans!F8+AD8","v":3.7540740740740737},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.68324248777079},{"$f":"AF8*Z8","v":208.63358747728864},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":18.300820601359966},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ8*Bilans!F8+AK8","v":4.1317407407407405},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.6157009421192755,"d":"61.57%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":1.5878240740740734},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU8*Bilans!F8+AV8","v":3.083259259259259},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.6760363382250167},{"$f":"AX8*AR8","v":151.58140234241787},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":25.188880672939533},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB8*Bilans!F8+BC8","v":4.266333333333334},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.5962770528947574,"d":"59.63%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":1.7224166666666667},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W8<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W8<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W8<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W8<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W8<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM8*Bilans!F8+BN8","v":3.7540740740740737},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.68324248777079},{"$f":"BP8*BJ8","v":208.63358747728864},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":18.300820601359966},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F8<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F8<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F8<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F8<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F8*BT8+BU8","v":2.8416888888888887},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.9800489864090722},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC8*Bilans!F8+CD8","v":4.051},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.6279725170739736,"d":"62.80%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"CE8-CG8","v":1.507083333333333},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN8*Bilans!F8+CO8","v":2.8416888888888887},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.4663714884696013},{"$f":"CQ8*CK8","v":139.7051465928721},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":27.33017321807676}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9471.530369985909},null,{"$f":"F9/F11","v":2553.385889379986},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R9*Bilans!F9+S9","v":4.210916666666667},{"v":0.6271546179572935,"d":"62.72%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.6408958333333334},null,1.5700208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC9*Bilans!F9+AD9","v":3.6837037037037037},3.19717679944095,188.542311628232,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":21.9493914169122},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ9*Bilans!F9+AK9","v":4.069287037037037},{"v":0.6489824407314959,"d":"64.90%"},2.6408958333333334,null,1.4283912037037032,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU9*Bilans!F9+AV9","v":3.026962962962963},2.627175401816911,154.928474208246,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":26.71161010089672},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB9*Bilans!F9+BC9","v":4.210916666666667},{"v":0.6271546179572935,"d":"62.72%"},2.6408958333333334,null,1.5700208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W9<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W9<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W9<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W9<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W9<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM9*Bilans!F9+BN9","v":3.6837037037037037},3.19717679944095,188.542311628232,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":21.9493914169122},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F9<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F9<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F9<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F9<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F9*BT9+BU9","v":2.795244444444444},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.029564054712341},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC9*Bilans!F9+CD9","v":3.97975},{"v":0.6635833490378374,"d":"66.36%"},2.6408958333333334,null,1.3388541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN9*Bilans!F9+CO9","v":2.795244444444444},2.4260612159329136,143.06846899538783,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":28.925933335533998}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":37.02155001409135},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R10*Bilans!F10+S10","v":3.856541666666667},{"v":0.8455897446978617,"d":"84.56%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.2610520833333334},null,0.5954895833333338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC10*Bilans!F10+AD10","v":3.2337037037037035},2.379517819706499,175.7398834538784,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":36.93510793327048},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ10*Bilans!F10+AK10","v":3.6699120370370375},{"v":0.8885913478095775,"d":"88.86%"},3.2610520833333334,null,0.4088599537037041,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU10*Bilans!F10+AV10","v":2.666962962962963},1.9624821802935013,144.9396120461216,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":44.78397224827582},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB10*Bilans!F10+BC10","v":3.856541666666667},{"v":0.8455897446978617,"d":"84.56%"},3.2610520833333334,null,0.5954895833333338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W10<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W10<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W10<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W10<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W10<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM10*Bilans!F10+BN10","v":3.2337037037037035},2.379517819706499,175.7398834538784,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":36.93510793327048},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F10<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F10<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F10<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F10<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F10*BT10+BU10","v":2.4982444444444445},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.389729180367071},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC10*Bilans!F10+CD10","v":3.5241250000000006},{"v":0.9253508554132821,"d":"92.54%"},3.2610520833333334,null,0.2630729166666672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN10*Bilans!F10+CO10","v":2.4982444444444445},1.838330817610063,135.7703821172956,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":47.808450284404834}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.7094002944794955},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R11*Bilans!F11+S11","v":3.904666666666667},{"v":0.8135991121734677,"d":"81.36%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.1768333333333336},null,0.7278333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC11*Bilans!F11+AD11","v":3.2948148148148144},2.4244863731656183,174.16055412997903,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":35.257966778500275},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ11*Bilans!F11+AK11","v":3.7241481481481484},{"v":0.853036239955446,"d":"85.30%"},3.1768333333333336,null,0.5473148148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU11*Bilans!F11+AV11","v":2.715851851851852},1.998457023060797,143.5571617945493,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":42.774229825106154},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB11*Bilans!F11+BC11","v":3.904666666666667},{"v":0.8135991121734677,"d":"81.36%"},3.1768333333333336,null,0.7278333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W11<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W11<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W11<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W11<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W11<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM11*Bilans!F11+BN11","v":3.2948148148148144},2.4244863731656183,174.16055412997903,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":35.257966778500275},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F11<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F11<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F11<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F11<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F11*BT11+BU11","v":2.538577777777778},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.335872616215961},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC11*Bilans!F11+CD11","v":3.5860000000000003},{"v":0.8858988659602156,"d":"88.59%"},3.1768333333333336,null,0.4091666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN11*Bilans!F11+CO11","v":2.538577777777778},1.868010062893082,134.18663485786166,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":45.76124170745043}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R12*Bilans!F12+S12","v":3.8384583333333335},{"v":0.8578178087991057,"d":"85.78%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.2926979166666674},null,0.5457604166666661,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC12*Bilans!F12+AD12","v":3.2107407407407402},2.362620545073375,176.28634131551362,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":37.58180833784395},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ12*Bilans!F12+AK12","v":3.649532407407407},{"v":0.9022246000565778,"d":"90.22%"},3.2926979166666674,null,0.3568344907407397,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU12*Bilans!F12+AV12","v":2.6485925925925926},1.9489643605870022,145.421488524109,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":45.55832538326004},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB12*Bilans!F12+BF8","v":2.0623750000000003},{"v":1,"d":"100.00%"},3.2926979166666674,null,-1.2303229166666672,0.37365192550435156,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":46.734804991474185},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":27.879945008525816},null,{"$f":"IF(Bilans!W12<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W12<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W12<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W12<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W12<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W12<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM12*Bilans!F12+BN12","v":3.2107407407407402},2.362620545073375,110.41661044285463,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":56.716427848618785},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F12<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F12<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F12<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F12<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F12*BT12+BU12","v":2.4830888888888887},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.4104184231651127},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC12*Bilans!F12+CD12","v":3.500875},{"v":0.9405356994084814,"d":"94.05%"},3.2926979166666674,null,0.20817708333333274,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":27.879945008525816},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN12*Bilans!F12+CO12","v":2.4830888888888887},1.8271786163522012,136.3344756644654,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":81.77202928218685}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9429.077665242401},null,{"$f":"F13/F15","v":3153.660925757681},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.7500234328976547},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.1858518867569923},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.5189699437197666},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.1653580919187663},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R13*Bilans!F13+S13","v":3.8620833333333335},{"v":0.8418653576437589,"d":"84.19%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.251354166666667},null,0.6107291666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC13*Bilans!F13+AD13","v":3.2407407407407405},2.3846960167714886,175.56728249475893,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":36.73876015384615},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ13*Bilans!F13+AK13","v":3.6761574074074077},{"v":0.8844436748315598,"d":"88.44%"},3.251354166666667,null,0.4248032407407405,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU13*Bilans!F13+AV13","v":2.6725925925925926},1.9666247379454929,144.78782976939206,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":44.54880146149582},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB13*Bilans!F13+BC13","v":3.8620833333333335},{"v":0.8418653576437589,"d":"84.19%"},3.251354166666667,null,0.6107291666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W13<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W13<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W13<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W13<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W13<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM13*Bilans!F13+BN13","v":3.2407407407407405},2.3846960167714886,175.56728249475893,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":36.73876015384615},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F13<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F13<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F13<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F13<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F13*BT13+BU13","v":2.5028888888888887},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.383439085377311},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC13*Bilans!F13+CD13","v":3.5312500000000004},{"v":0.9207374631268437,"d":"92.07%"},3.251354166666667,null,0.27989583333333323,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN13*Bilans!F13+CO13","v":2.5028888888888887},1.841748427672956,135.59412361635222,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":47.56934969163838}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":79.47425475759941},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.753438959364305},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.19281062745521},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.526495479165489},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.172830908424236},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R14*Bilans!F14+S14","v":4.063916666666667},{"v":0.7131410585026761,"d":"71.31%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.8981458333333334},null,1.1657708333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC14*Bilans!F14+AD14","v":3.497037037037037},3.035164220824598,197.72729074772886,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":25.541664094517557},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ14*Bilans!F14+AK14","v":3.9036203703703705},{"v":0.7424251229271972,"d":"74.24%"},2.8981458333333334,null,1.005474537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU14*Bilans!F14+AV14","v":2.8776296296296295},2.4975653389238293,162.70514278686233,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":31.039486251600444},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB14*Bilans!F14+BC14","v":4.063916666666667},{"v":0.7131410585026761,"d":"71.31%"},2.8981458333333334,null,1.1657708333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W14<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W14<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W14<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W14<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W14<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM14*Bilans!F14+BN14","v":3.497037037037037},3.035164220824598,197.72729074772886,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":25.541664094517557},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F14<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F14<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F14<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F14<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F14*BT14+BU14","v":2.6720444444444444},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.169248217644804},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC14*Bilans!F14+CD14","v":3.7907500000000005},{"v":0.764530985512981,"d":"76.45%"},2.8981458333333334,null,0.8926041666666671,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN14*Bilans!F14+CO14","v":2.6720444444444444},2.319132914046121,151.0810732519916,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":33.42764208574303}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.989883150794667},{"$nulls":4},{"$f":"F11","v":3.7094002944794955},{"$f":"F15","v":2.989883150794667},{"$f":"F28","v":3.4145429361874746},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R15*Bilans!F15+S15","v":3.8997083333333338},{"v":0.8168586325900441,"d":"81.69%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.185510416666667},null,0.714197916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC15*Bilans!F15+AD15","v":3.2885185185185186},2.4198532494758913,174.33167276205452,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":35.42788287619014},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ15*Bilans!F15+AK15","v":3.7185601851851855},{"v":0.8566515688942729,"d":"85.67%"},3.185510416666667,null,0.5330497685185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU15*Bilans!F15+AV15","v":2.710814814814815},1.9947505241090149,143.70631594549266,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":42.97794459198987},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB15*Bilans!F15+BC15","v":3.8997083333333338},{"v":0.8168586325900441,"d":"81.69%"},3.185510416666667,null,0.714197916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W15<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W15<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W15<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W15<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W15<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM15*Bilans!F15+BN15","v":3.2885185185185186},2.4198532494758913,174.33167276205452,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":35.42788287619014},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F15<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F15<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F15<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F15<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F15*BT15+BU15","v":2.534422222222222},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.341342266798012},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC15*Bilans!F15+CD15","v":3.5796250000000005},{"v":0.8899005948015969,"d":"88.99%"},3.185510416666667,null,0.3941145833333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN15*Bilans!F15+CO15","v":2.534422222222222},1.8649522012578617,134.35535272106918,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":45.96915537147663}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.8983941748743822},{"$f":"F19","v":3.8983941748743822},{"$f":"F19","v":3.8983941748743822},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R16*Bilans!F16+S16","v":4.2908333333333335},{"v":0.5828801709069723,"d":"58.29%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.501041666666667},null,1.7897916666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC16*Bilans!F16+AD16","v":3.7851851851851848},3.7137665967854647,206.54112928022366,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":17.820681045837727},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ16*Bilans!F16+AK16","v":4.159351851851851},{"v":0.6013056254313129,"d":"60.13%"},2.501041666666667,null,1.6583101851851842,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU16*Bilans!F16+AV16","v":3.108148148148148},2.697638015373864,150.02913822501748,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":24.533258214344933},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB16*Bilans!F16+BC16","v":4.2908333333333335},{"v":0.5828801709069723,"d":"58.29%"},2.501041666666667,null,1.7897916666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W16<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W16<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W16<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W16<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W16<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM16*Bilans!F16+BN16","v":3.7851851851851848},3.7137665967854647,206.54112928022366,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":17.820681045837727},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F16<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F16<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F16<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F16<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F16*BT16+BU16","v":2.862222222222222},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":2.9586703741152682},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC16*Bilans!F16+CD16","v":4.0825000000000005},{"v":0.6126250255154113,"d":"61.26%"},2.501041666666667,null,1.5814583333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN16*Bilans!F16+CO16","v":2.862222222222222},2.4841928721174,138.15838658280921,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":26.641188267958423}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":665.2112889628611},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R17*Bilans!F17+S17","v":4.252916666666667},{"v":0.6036788478495151,"d":"60.37%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.5673958333333333},null,1.6855208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC17*Bilans!F17+AD17","v":3.737037037037037},3.2434661076170506,185.5505873515024,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":20.988942921316845},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ17*Bilans!F17+AK17","v":4.11662037037037},{"v":0.6236659206693733,"d":"62.37%"},2.5673958333333333,null,1.5492245370370368,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU17*Bilans!F17+AV17","v":3.0696296296296293},2.664206848357791,152.41261327742833,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":25.55241723891011},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB17*Bilans!F17+BC17","v":4.252916666666667},{"v":0.6036788478495151,"d":"60.37%"},2.5673958333333333,null,1.6855208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W17<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W17<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W17<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W17<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W17<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM17*Bilans!F17+BN17","v":3.737037037037037},3.2434661076170506,185.5505873515024,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":20.988942921316845},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F17<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F17<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F17<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F17<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F17*BT17+BU17","v":2.830444444444444},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":2.9918877615297683},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC17*Bilans!F17+CD17","v":4.03375},{"v":0.6364786695589298,"d":"63.65%"},2.5673958333333333,null,1.466354166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN17*Bilans!F17+CO17","v":2.830444444444444},2.45661215932914,140.53664010482177,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":27.711710512167567}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4151.111083769281},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R18*Bilans!F18+S18","v":4.240375},{"v":0.610640273560711,"d":"61.06%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.5893437500000003},null,1.65103125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC18*Bilans!F18+AD18","v":3.721111111111111},3.2296436058700206,186.46105135220125,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":21.272860378503644},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ18*Bilans!F18+AK18","v":4.102486111111111},{"v":0.6311645377633481,"d":"63.12%"},2.5893437500000003,null,1.513142361111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU18*Bilans!F18+AV18","v":3.0568888888888885},2.653148846960167,153.17755881761005,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":25.895176434867953},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB18*Bilans!F18+BC18","v":4.240375},{"v":0.610640273560711,"d":"61.06%"},2.5893437500000003,null,1.65103125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W18<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W18<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W18<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W18<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W18<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM18*Bilans!F18+BN18","v":3.721111111111111},3.2296436058700206,186.46105135220125,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":21.272860378503644},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F18<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F18<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F18<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F18<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F18*BT18+BU18","v":2.819933333333333},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.0030398211624116},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC18*Bilans!F18+CD18","v":4.017625},{"v":0.6444961264428613,"d":"64.45%"},2.5893437500000003,null,1.4282812499999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN18*Bilans!F18+CO18","v":2.819933333333333},2.4474893081761,141.30395959056602,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":28.071116499053844}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.8983941748743822},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4473.75498614079},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R19*Bilans!F19+S19","v":4.2071250000000004},{"v":0.6292970258787176,"d":"62.93%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.64753125},null,1.5595937500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC19*Bilans!F19+AD19","v":3.678888888888889},3.192997903563941,188.80436078616353,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":22.037469057358216},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ19*Bilans!F19+AK19","v":4.065013888888889},{"v":0.6512969752050868,"d":"65.13%"},2.64753125,null,1.417482638888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU19*Bilans!F19+AV19","v":3.023111111111111},2.6238322851153035,155.14917089308176,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":26.81786976217034},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB19*Bilans!F19+BC19","v":4.2071250000000004},{"v":0.6292970258787176,"d":"62.93%"},2.64753125,null,1.5595937500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W19<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W19<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W19<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W19<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W19<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM19*Bilans!F19+BN19","v":3.678888888888889},3.192997903563941,188.80436078616353,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":22.037469057358216},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F19<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F19<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F19<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F19<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F19*BT19+BU19","v":2.7920666666666665},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.033012139045124},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC19*Bilans!F19+CD19","v":3.9748750000000004},{"v":0.6660665429730495,"d":"66.61%"},2.64753125,null,1.3273437500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN19*Bilans!F19+CO19","v":2.7920666666666665},2.4233031446540876,143.2917324207547,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":29.037057396318563}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":4991.139041283771},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R20*Bilans!F20+S20","v":3.9924583333333334},{"v":0.7572271678894582,"d":"75.72%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.0231979166666667},null,0.9692604166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC20*Bilans!F20+AD20","v":3.406296296296296},2.9564081062194267,201.4696041125087,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":27.430121142409387},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ20*Bilans!F20+AK20","v":3.823087962962963},{"v":0.7907738315086094,"d":"79.08%"},3.0231979166666667,null,0.7998900462962961,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU20*Bilans!F20+AV20","v":2.805037037037037},2.4345604472396922,165.9073821579315,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":33.30976340798816},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB20*Bilans!F20+BC20","v":3.9924583333333334},{"v":0.7572271678894582,"d":"75.72%"},3.0231979166666667,null,0.9692604166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W20<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W20<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W20<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W20<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W20<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM20*Bilans!F20+BN20","v":3.406296296296296},2.9564081062194267,201.4696041125087,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":27.430121142409387},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F20<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F20<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F20<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F20<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F20*BT20+BU20","v":2.6121555555555553},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.2419095696704003},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC20*Bilans!F20+CD20","v":3.698875},{"v":0.8173290302231534,"d":"81.73%"},3.0231979166666667,null,0.6756770833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN20*Bilans!F20+CO20","v":2.6121555555555553},1.9221522012578616,130.98842552106916,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":42.18949594466632}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.55625},{"$f":"R21*Bilans!F21+S21","v":3.7625625},{"v":0.9002176043587317,"d":"90.02%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.387125},null,0.37543749999999987,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.7600000000000002},{"$f":"AC21*Bilans!F21+AD21","v":3.148},2.3164528301886795,178.0912100377359,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":39.495036897663965},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ21*Bilans!F21+AK21","v":3.4241875000000004},{"v":0.9891762644422947,"d":"98.92%"},3.387125,null,0.03706250000000022,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.86275},{"$f":"AU21*Bilans!F21+AV21","v":2.4400874999999997},1.7955360849056603,138.04260974363208,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":50.9532449774224},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.34},{"$f":"BB21*Bilans!F21+BC21","v":3.5749999999999993},{"v":0.9474475524475526,"d":"94.74%"},3.387125,null,0.18787499999999913,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W21<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W21<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W21<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W21<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W21<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0512500000000005},{"$f":"BM21*Bilans!F21+BN21","v":2.3712500000000007},1.7448820754716987,134.1482788443397,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":52.43242009650864},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F21<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F21<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F21<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F21<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.86275},{"$f":"Bilans!F21*BT21+BU21","v":2.4400874999999997},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.4705198453019643},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC21*Bilans!F21+CD21","v":3.1690625},{"v":1,"d":"100.00%"},3.387125,null,-0.21806250000000027,0.06437982064435185,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":76.81662017935567},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.023749999999999993},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":1.86625},{"$f":"CN21*Bilans!F21+CO21","v":1.6845625},1.2395837264150944,95.22063229253864,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":73.74393198739247}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R22*Bilans!F22+S22","v":4.359958333333333},{"v":0.5458935005112817,"d":"54.59%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.3800729166666668},null,1.9798854166666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC22*Bilans!F22+AD22","v":3.8729629629629625},3.7998881900768695,200.29875630328442,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":16.507586371569282},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ22*Bilans!F22+AK22","v":4.237254629629629},{"v":0.5617016499371209,"d":"56.17%"},2.3800729166666668,null,1.8571817129629626,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU22*Bilans!F22+AV22","v":3.17837037037037},3.1184011180992313,164.37638013696713,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":20.115110315966717},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB22*Bilans!F22+BC22","v":4.359958333333333},{"v":0.5458935005112817,"d":"54.59%"},2.3800729166666668,null,1.9798854166666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W22<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W22<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W22<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W22<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W22<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM22*Bilans!F22+BN22","v":3.8729629629629625},3.7998881900768695,200.29875630328442,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":16.507586371569282},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F22<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F22<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F22<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F22<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F22*BT22+BU22","v":2.920155555555555},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.899972940452537},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC22*Bilans!F22+CD22","v":4.171375},{"v":0.570572752789348,"d":"57.06%"},2.3800729166666668,null,1.7913020833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN22*Bilans!F22+CO22","v":2.920155555555555},2.865058280922432,151.02223583941299,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":21.893789357682618}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R23*Bilans!F23+S23","v":4.143541666666667},{"v":0.6658077329176932,"d":"66.58%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.7588020833333333},null,1.3847395833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC23*Bilans!F23+AD23","v":3.598148148148148},3.122921034241789,193.00042356743535,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":23.549582808409227},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ23*Bilans!F23+AK23","v":3.9933564814814813},{"v":0.6908479360975694,"d":"69.08%"},2.7588020833333333,null,1.234554398148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU23*Bilans!F23+AV23","v":2.9585185185185185},2.567770789657582,158.6914445143256,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":28.64098610211513},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB23*Bilans!F23+BC23","v":4.143541666666667},{"v":0.6658077329176932,"d":"66.58%"},2.7588020833333333,null,1.3847395833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W23<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W23<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W23<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W23<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W23<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM23*Bilans!F23+BN23","v":3.598148148148148},3.122921034241789,193.00042356743535,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":23.549582808409227},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F23<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F23<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F23<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F23<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F23*BT23+BU23","v":2.7387777777777775},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.0920259985074168},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC23*Bilans!F23+CD23","v":3.8931250000000004},{"v":0.7086343447316316,"d":"70.86%"},2.7588020833333333,null,1.134322916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN23*Bilans!F23+CO23","v":2.7387777777777775},2.377052410901467,146.90481030922427,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":30.938942348397592}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.55625},{"$f":"R24*Bilans!F24+S24","v":3.8131406250000004},{"v":0.8726156670395547,"d":"87.26%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.32740625},null,0.4857343750000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.7600000000000002},{"$f":"AC24*Bilans!F24+AD24","v":3.1870000000000003},2.3451509433962268,176.93636208962263,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":38.28445360961597},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ24*Bilans!F24+AK24","v":3.4735468750000003},{"v":0.957927550639431,"d":"95.79%"},3.32740625,null,0.14614062500000014,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.86275},{"$f":"AU24*Bilans!F24+AV24","v":2.467021875},1.8153557193396228,136.964504473806,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":49.457426742049506},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.34},{"$f":"BB24*Bilans!F24+BC24","v":3.62375},{"v":0.9182218006209039,"d":"91.82%"},3.32740625,null,0.2963437499999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W24<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W24<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W24<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W24<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W24<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0512500000000005},{"$f":"BM24*Bilans!F24+BN24","v":2.414583333333334},1.776768867924529,134.05321335495285,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":50.53151488683876},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F24<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F24<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F24<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F24<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.86275},{"$f":"Bilans!F24*BT24+BU24","v":2.467021875},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.4326295112495733},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC24*Bilans!F24+CD24","v":3.214765625},{"v":1,"d":"100.00%"},3.32740625,null,-0.11264062500000005,0.03385238126543762,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":75.41389761873455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.023749999999999993},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":1.86625},{"$f":"CN24*Bilans!F24+CO24","v":1.696140625},1.248103478773585,94.12434796581756,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":71.90312317250904}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R25*Bilans!F25+S25","v":3.951041666666667},{"v":0.7835090957026101,"d":"78.35%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.0956770833333334},null,0.8553645833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC25*Bilans!F25+AD25","v":3.3537037037037036},2.9107617051013275,203.42222021313762,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":28.571434533526997},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ25*Bilans!F25+AK25","v":3.776412037037037},{"v":0.819740286010261,"d":"81.97%"},3.0956770833333334,null,0.6807349537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU25*Bilans!F25+AV25","v":2.762962962962963},2.0331236897274634,142.0873904612159,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":40.90485882398432},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB25*Bilans!F25+BC25","v":3.951041666666667},{"v":0.7835090957026101,"d":"78.35%"},3.0956770833333334,null,0.8553645833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W25<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W25<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W25<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W25<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W25<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM25*Bilans!F25+BN25","v":3.3537037037037036},2.9107617051013275,203.42222021313762,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":28.571434533526997},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F25<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F25<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F25<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F25<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F25*BT25+BU25","v":2.577444444444444},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.285569204518227},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC25*Bilans!F25+CD25","v":3.6456250000000003},{"v":0.8491485227727298,"d":"84.91%"},3.0956770833333334,null,0.549947916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN25*Bilans!F25+CO25","v":2.577444444444444},1.8966100628930818,132.54696500786162,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":43.84909641001322}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9422.314367212695},null,{"$f":"F26/F28","v":2759.4657742781906},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.55625},{"$f":"R26*Bilans!F26+S26","v":3.7902291666666668},{"v":0.8850278402251404,"d":"88.50%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.3544583333333335},null,0.4357708333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.7600000000000002},{"$f":"AC26*Bilans!F26+AD26","v":3.1693333333333333},2.3321509433962264,177.46969033962267,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":38.829146225041264},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ26*Bilans!F26+AK26","v":3.4511875000000005},{"v":0.9719722076338457,"d":"97.20%"},3.3544583333333335,null,0.09672916666666698,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.86275},{"$f":"AU26*Bilans!F26+AV26","v":2.4548208333333332},1.8063775943396227,137.4599157964623,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":50.130952843835146},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.34},{"$f":"BB26*Bilans!F26+BC26","v":3.601666666666666},{"v":0.9313627950023139,"d":"93.14%"},3.3544583333333335,null,0.24720833333333259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W26<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W26<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W26<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W26<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W26<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0512500000000005},{"$f":"BM26*Bilans!F26+BN26","v":2.3949537037037043},1.7623244234800843,134.107601653564,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":51.38408614980155},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F26<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F26<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F26<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F26<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.86275},{"$f":"Bilans!F26*BT26+BU26","v":2.4548208333333332},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.4496904939185673},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC26*Bilans!F26+CD26","v":3.1940625},{"v":1,"d":"100.00%"},3.3544583333333335,null,-0.16039583333333374,0.04781571788788564,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":76.04918428211212},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.023749999999999993},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":1.86625},{"$f":"CN26*Bilans!F26+CO26","v":1.6908958333333333},1.244244103773585,94.62374913980881,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":72.73374173222639}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":86.23755278730563},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R27*Bilans!F27+S27","v":3.973208333333334},{"v":0.7693745608607653,"d":"76.94%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.056885416666667},null,0.9163229166666671,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC27*Bilans!F27+AD27","v":3.381851851851852},2.9351921733053805,202.39691010831586,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":27.956175492112397},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ27*Bilans!F27+AK27","v":3.801393518518519},{"v":0.8041486370129862,"d":"80.41%"},3.056885416666667,null,0.744508101851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU27*Bilans!F27+AV27","v":2.7854814814814812},2.0496939203354296,141.33715670020965,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":40.03365901898735},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB27*Bilans!F27+BC27","v":3.973208333333334},{"v":0.7693745608607653,"d":"76.94%"},3.056885416666667,null,0.9163229166666671,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W27<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W27<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W27<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W27<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W27<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM27*Bilans!F27+BN27","v":3.381851851851852},2.9351921733053805,202.39691010831586,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":27.956175492112397},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F27<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F27<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F27<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F27<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F27*BT27+BU27","v":2.596022222222222},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.262056857808498},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC27*Bilans!F27+CD27","v":3.674125},{"v":0.8320036516630944,"d":"83.20%"},3.056885416666667,null,0.6172395833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN27*Bilans!F27+CO27","v":2.596022222222222},1.9102805031446541,131.7238696644654,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":42.955339472355135}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.4145429361874746},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R28*Bilans!F28+S28","v":4.238041666666667},{"v":0.6119399683422965,"d":"61.19%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.5934270833333333},null,1.6446145833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC28*Bilans!F28+AD28","v":3.7181481481481478},3.2270719776380146,186.62883337875607,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":21.32595057590615},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ28*Bilans!F28+AK28","v":4.099856481481481},{"v":0.6325653337007054,"d":"63.26%"},2.5934270833333333,null,1.506429398148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU28*Bilans!F28+AV28","v":3.054518518518518},2.651091544374563,153.31858896715582,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":25.95926106212069},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB28*Bilans!F28+BC28","v":4.238041666666667},{"v":0.6119399683422965,"d":"61.19%"},2.5934270833333333,null,1.6446145833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W28<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W28<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W28<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W28<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W28<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM28*Bilans!F28+BN28","v":3.7181481481481478},3.2270719776380146,186.62883337875607,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":21.32595057590615},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F28<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F28<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F28<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F28<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F28*BT28+BU28","v":2.8179777777777772},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.0051238018283133},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC28*Bilans!F28+CD28","v":4.0146250000000006},{"v":0.645994852155141,"d":"64.60%"},2.5934270833333333,null,1.4211979166666673,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN28*Bilans!F28+CO28","v":2.8179777777777772},2.4457920335429764,141.4456563318658,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":28.13827854378393}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R29*Bilans!F29+S29","v":4.044083333333333},{"v":0.4082996764821036,"d":"40.83%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.6511979166666668},null,2.392885416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC29*Bilans!F29+AD29","v":4.994583333333333},4.994583333333333,175.90298177083332,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":8.391152915658632},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ29*Bilans!F29+AK29","v":5.38075},{"v":0.3068713314438818,"d":"30.69%"},1.6511979166666668,null,3.729552083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU29*Bilans!F29+AV29","v":3.8225},3.6782547169811317,129.54353331367923,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":11.394075648572052},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB29*Bilans!F29+BC29","v":4.044083333333333},{"v":0.4082996764821036,"d":"40.83%"},1.6511979166666668,null,2.392885416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W29<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W29<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W29<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W29<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W29<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM29*Bilans!F29+BN29","v":4.1396296296296295},4.1396296296296295,145.79258101851852,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":10.124169611702603},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F29<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F29<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F29<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F29<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F29*BT29+BU29","v":3.5248},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.4025113745526716},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC29*Bilans!F29+CD29","v":5.258416666666667},{"v":0.3140104752698055,"d":"31.40%"},1.6511979166666668,null,3.6072187500000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN29*Bilans!F29+CO29","v":3.5248},3.391788679245283,119.45455754716981,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":12.356404382281735}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":9507.081352461822},null,{"$f":"F30/F32","v":3205.9953130444237},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R30*Bilans!F30+S30","v":4.27715},{"v":0.45860707480448437,"d":"45.86%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.9615312500000002},null,2.3156187499999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC30*Bilans!F30+AD30","v":4.43725},4.43725,189.32303643749995,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":11.442544932108849},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ30*Bilans!F30+AK30","v":4.80315},{"v":0.4083843415258737,"d":"40.84%"},1.9615312500000002,null,2.8416187499999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU30*Bilans!F30+AV30","v":3.5184999999999995},3.5184999999999995,150.12295987499996,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":14.430419923262754},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB30*Bilans!F30+BC30","v":4.27715},{"v":0.45860707480448437,"d":"45.86%"},1.9615312500000002,null,2.3156187499999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W30<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W30<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W30<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W30<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W30<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM30*Bilans!F30+BN30","v":3.9144444444444444},3.9144444444444444,167.01662249999998,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":12.970788887311947},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F30<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F30<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F30<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F30<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F30*BT30+BU30","v":3.2329599999999994},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.619386597119438},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC30*Bilans!F30+CD30","v":4.72135},{"v":0.4154598261090578,"d":"41.55%"},1.9615312500000002,null,2.75981875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN30*Bilans!F30+CO30","v":3.2329599999999994},3.2329599999999994,137.93989607999995,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":15.704936807136495}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":86.23755278730563},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R31*Bilans!F31+S31","v":4.3749},{"v":0.4781109282497885,"d":"47.81%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.0916875},null,2.2832125000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC31*Bilans!F31+AD31","v":4.2035},4.2035,192.48036674999997,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":12.96317235636969},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ31*Bilans!F31+AK31","v":4.5609},{"v":0.4586128834221316,"d":"45.86%"},2.0916875,null,2.4692125000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU31*Bilans!F31+AV31","v":3.3909999999999996},3.3909999999999996,155.27558549999995,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":16.06921114715423},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB31*Bilans!F31+BC31","v":4.3749},{"v":0.4781109282497885,"d":"47.81%"},2.0916875,null,2.2832125000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W31<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W31<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W31<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W31<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W31<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM31*Bilans!F31+BN31","v":3.8200000000000003},3.8200000000000003,174.91970999999998,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":14.264579842931933},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F31<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F31<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F31<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F31<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F31*BT31+BU31","v":3.1105599999999995},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.7224590083532405},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC31*Bilans!F31+CD31","v":4.4961},{"v":0.465222637396855,"d":"46.52%"},2.0916875,null,2.4044125000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN31*Bilans!F31+CO31","v":3.1105599999999995},3.1105599999999995,142.43409767999995,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":17.51796943315673}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R37*Bilans!F37+S37","v":4.292291666666667},{"v":0.5820875600640683,"d":"58.21%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.4984895833333334},null,1.793802083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC37*Bilans!F37+AD37","v":3.7870370370370368},3.7155835080363384,206.4145973095737,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":17.79235007287944},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ37*Bilans!F37+AK37","v":4.160995370370371},{"v":0.6004547856805096,"d":"60.05%"},2.4984895833333334,null,1.6625057870370372,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU37*Bilans!F37+AV37","v":3.1096296296296293},2.6989238294898668,149.93533969252266,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":24.494564010165295},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB37*Bilans!F37+BC37","v":4.292291666666667},{"v":0.5820875600640683,"d":"58.21%"},2.4984895833333334,null,1.793802083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W37<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W37<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W37<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W37<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W37<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM37*Bilans!F37+BN37","v":3.7870370370370368},3.7155835080363384,206.4145973095737,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":17.79235007287944},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F37<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F37<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F37<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F37<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F37*BT37+BU37","v":2.8634444444444442},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":2.9574075060032325},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC37*Bilans!F37+CD37","v":4.0843750000000005},{"v":0.6117189492476408,"d":"61.17%"},2.4984895833333334,null,1.5858854166666672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN37*Bilans!F37+CO37","v":2.8634444444444442},2.4852536687631024,138.06516100104818,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":26.60048884784549}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R44*Bilans!F44+S44","v":4.237166666666667},{"v":0.6124277229280572,"d":"61.24%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.5949583333333335},null,1.6422083333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC44*Bilans!F44+AD44","v":3.717037037037037},3.226107617051013,186.69162169112505,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":21.34588122108237},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ44*Bilans!F44+AK44","v":4.098870370370371},{"v":0.6330910955593004,"d":"63.31%"},2.5949583333333335,null,1.5039120370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU44*Bilans!F44+AV44","v":3.0536296296296292},2.650320055904961,153.37137131516417,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":25.98331844735866},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB44*Bilans!F44+BC44","v":4.237166666666667},{"v":0.6124277229280572,"d":"61.24%"},2.5949583333333335,null,1.6422083333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W44<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W44<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W44<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W44<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W44<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM44*Bilans!F44+BN44","v":3.717037037037037},3.226107617051013,186.69162169112505,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":21.34588122108237},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F44<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F44<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F44<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F44<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F44*BT44+BU44","v":2.817244444444444},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.00590604046544},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC44*Bilans!F44+CD44","v":4.0135000000000005},{"v":0.6465574519330592,"d":"64.66%"},2.5949583333333335,null,1.418541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN44*Bilans!F44+CO44","v":2.817244444444444},2.445155555555555,141.49870684444443,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":28.163488348843977}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R61*Bilans!F61+S61","v":4.163375},{"v":0.6542993965232534,"d":"65.43%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.72409375},null,1.43928125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC61*Bilans!F61+AD61","v":3.623333333333333},3.1447798742138358,191.73172556603768,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":23.070682337706494},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ61*Bilans!F61+AK61","v":4.015708333333333},{"v":0.6783594633574401,"d":"67.84%"},2.72409375,null,1.2916145833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU61*Bilans!F61+AV61","v":2.9786666666666664},2.5852578616352195,157.61864762264148,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":28.063822404976456},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB61*Bilans!F61+BC61","v":4.163375},{"v":0.6542993965232534,"d":"65.43%"},2.72409375,null,1.43928125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W61<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W61<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W61<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W61<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W61<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM61*Bilans!F61+BN61","v":3.623333333333333},3.1447798742138358,191.73172556603768,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":23.070682337706494},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F61<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F61<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F61<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F61<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F61*BT61+BU61","v":2.7554},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.0733730467530145},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC61*Bilans!F61+CD61","v":3.9186250000000005},{"v":0.6951657150148329,"d":"69.52%"},2.72409375,null,1.1945312500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN61*Bilans!F61+CO61","v":2.7554},2.3914792452830187,145.8043044962264,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":30.33779935289124}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R71*Bilans!F71+S71","v":4.3170166666666665},{"v":0.46666824311542315,"d":"46.67%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.0146145833333335},null,2.302402083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC71*Bilans!F71+AD71","v":4.341916666666666},4.341916666666666,190.7870747708333,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":12.042951653455653},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ71*Bilans!F71+AK71","v":4.70435},{"v":0.42824504625151905,"d":"42.82%"},2.0146145833333335,null,2.6897354166666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU71*Bilans!F71+AV71","v":3.4665},3.4665,152.32060987499997,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":15.084232655416123},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB71*Bilans!F71+BC71","v":4.3170166666666665},{"v":0.46666824311542315,"d":"46.67%"},2.0146145833333335,null,2.302402083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W71<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W71<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W71<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W71<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W71<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM71*Bilans!F71+BN71","v":3.8759259259259258},3.8759259259259258,170.3110921296296,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":13.4908389632107},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F71<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F71<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F71<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F71<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F71*BT71+BU71","v":3.1830399999999996},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.6604667528599255},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC71*Bilans!F71+CD71","v":4.629483333333333},{"v":0.4351705013878439,"d":"43.52%"},2.0146145833333335,null,2.6148687499999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN71*Bilans!F71+CO71","v":3.1830399999999996},3.1830399999999996,139.86516487999995,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":16.427532327586206}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R77*Bilans!F77+S77","v":4.4278},{"v":0.4883068340936808,"d":"48.83%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.162125},null,2.2656750000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC77*Bilans!F77+AD77","v":4.077},4.077,193.58003699999998,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":13.858815305371596},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ77*Bilans!F77+AK77","v":4.429799999999999},{"v":0.4880863695877919,"d":"48.81%"},2.162125,null,2.267674999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU77*Bilans!F77+AV77","v":3.3219999999999996},3.3219999999999996,157.73188199999996,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":17.008546056592415},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB77*Bilans!F77+BC77","v":4.4278},{"v":0.4883068340936808,"d":"48.83%"},2.162125,null,2.2656750000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W77<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W77<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W77<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W77<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W77<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM77*Bilans!F77+BN77","v":3.7688888888888887},3.7688888888888887,178.9506133333333,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":14.9917897995283},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F77<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F77<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F77<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F77<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F77*BT77+BU77","v":3.0443199999999995},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.7816957787037033},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC77*Bilans!F77+CD77","v":4.3742},{"v":0.49429038452745644,"d":"49.43%"},2.162125,null,2.212075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN77*Bilans!F77+CO77","v":3.0443199999999995},3.0443199999999995,144.54735791999997,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":18.55993785147422}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R94*Bilans!F94+S94","v":4.3445},{"v":0.5540626078950397,"d":"55.41%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.407125},null,1.9373749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC94*Bilans!F94+AD94","v":3.853333333333333},3.78062893081761,201.7381403773585,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":16.79603874434389},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ94*Bilans!F94+AK94","v":4.219833333333333},{"v":0.5704312966546863,"d":"57.04%"},2.407125,null,1.8127083333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU94*Bilans!F94+AV94","v":3.1626666666666665},3.102993710691824,165.57884739622642,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":20.463976379069916},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB94*Bilans!F94+BC94","v":4.3445},{"v":0.5540626078950397,"d":"55.41%"},2.407125,null,1.9373749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W94<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W94<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W94<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W94<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W94<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM94*Bilans!F94+BN94","v":3.853333333333333},3.78062893081761,201.7381403773585,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":16.79603874434389},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F94<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F94<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F94<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F94<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F94*BT94+BU94","v":2.9071999999999996},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.9128962895649617},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC94*Bilans!F94+CD94","v":4.1515},{"v":0.5798205467903167,"d":"57.98%"},2.407125,null,1.7443750000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN94*Bilans!F94+CO94","v":2.9071999999999996},2.8523471698113205,152.20409732830186,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":22.262223432009655}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R104*Bilans!F104+S104","v":6.3794125},{"v":0.17978242510576017,"d":"17.98%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.1469062500000002},null,5.23250625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AC104*Bilans!F104+AD104","v":5.6889375},5.474260613207547,126.54163976975235,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.024923810465486},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":6.3794125},{"v":0.17978242510576017,"d":"17.98%"},1.1469062500000002,null,5.23250625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AU104*Bilans!F104+AV104","v":5.6889375},5.474260613207547,126.54163976975235,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.024923810465486},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB104*Bilans!F104+BC104","v":6.3794125},{"v":0.17978242510576017,"d":"17.98%"},1.1469062500000002,null,5.23250625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W104<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W104<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W104<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W104<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W104<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"BM104*Bilans!F104+BN104","v":3.8155555555555543},3.671572327044024,84.8711480188679,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":7.492087871287129},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F104<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F104<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F104<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F104<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F104*BT104+BU104","v":4.010389999999999},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.1116081211610984},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC104*Bilans!F104+CD104","v":6.1055875},{"v":0.18784535476725214,"d":"18.78%"},1.1469062500000002,null,4.95868125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.17},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.55},{"$f":"CN104*Bilans!F104+CO104","v":4.358375},4.1939080188679245,96.94532928714622,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":6.558976109215017}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F116<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F116<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F116<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F116<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F116<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F116<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F116<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F116<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F116<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F116<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F116<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F116<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F116<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F116<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F116<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F116*BT116+BU116","v":3.9486499999999998},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.1446246420987567},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F119<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F119<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F119<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F119<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F119<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F119<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F119<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F119<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F119<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F119<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F119<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F119<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F119<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F119<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F119<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F119*BT119+BU119","v":4.434379999999999},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":1.9097082552743017},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F136<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F136<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F136<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F136<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F136<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F136<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F136<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F136<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F136<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F136<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F136<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F136<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F136<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F136<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F136<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F136*BT136+BU136","v":4.7027600000000005},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.8007238500419445},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F142<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F142<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F142<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F142<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F142<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F142<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F142<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F142<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F142<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F142<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F142<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F142<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F142<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F142<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F142<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F142*BT142+BU142","v":4.460839999999999},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":1.8983805949155892},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F152<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F152<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F152<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F152<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F152<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F152<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F152<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F152<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F152<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F152<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F152<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F152<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F152<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F152<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F152<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F152*BT152+BU152","v":4.90625},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.7260376240556954},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F169<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F169<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F169<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F169<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F169<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F169<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F169<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F169<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F169<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F169<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F169<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F169<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F169<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F169<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F169<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F169*BT169+BU169","v":5.15573},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.6425165966843214},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F175<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F175<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F175<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F175<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F175<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F175<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F175<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F175<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F175<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F175<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F175<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F175<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F175<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F175<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F175<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F175*BT175+BU175","v":4.675040000000001},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.8114009918681453},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F185<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F185<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F185<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F185<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F185<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F185<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F185<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F185<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F185<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F185<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F185<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F185<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F185<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F185<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F185<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F185*BT185+BU185","v":5.40962},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.5654282727850117},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F201<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F201<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F201<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F201<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F201<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F201<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F201<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F201<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F201<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F201<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F201<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F201<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F201<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F201<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F201<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F201*BT201+BU201","v":5.24519},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.6145024475802128},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F211<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F211<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F211<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F211<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F211<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F211<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F211<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.22679999999999997},{"$f":"IF(Bilans!F211<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F211<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F211<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F211<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F211<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F211<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F211<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F211<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":0.8900000000000006},{"$f":"Bilans!F211*BT211+BU211","v":5.823845},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.4540861051458709},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F217<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F217<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F217<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F217<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F217<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F217<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F217<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F217<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F217<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F217<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F217<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F217<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F217<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F217<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F217<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F217*BT217+BU217","v":4.915069999999999},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.722940282238759},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F234<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F234<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F234<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F234<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F234<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F234<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F234<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.22679999999999997},{"$f":"IF(Bilans!F234<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F234<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F234<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F234<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F234<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F234<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F234<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F234<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":0.8900000000000006},{"$f":"Bilans!F234*BT234+BU234","v":6.434315000000001},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.3161264397256358},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F244<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F244<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F244<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F244<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F244<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F244<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F244<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F244<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F244<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F244<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F244<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F244<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F244<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F244<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F244<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F244*BT244+BU244","v":4.50872},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.8782208904130786},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R250*Bilans!F250+S250","v":6.659383333333333},{"v":0.14685418820060916,"d":"14.69%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A04'!$C$39+'251.A04'!$C$40)","v":0.9779583333333333},null,5.681425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AC250*Bilans!F250+AD250","v":6.054416666666667},5.825948113207547,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":6.659383333333333},{"v":0.14685418820060916,"d":"14.69%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":5.681425},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AU250*Bilans!F250+AV250","v":6.054416666666667},5.825948113207547,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB250*Bilans!F250+BC250","v":6.659383333333333},{"v":0.14685418820060916,"d":"14.69%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":5.681425},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W250<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W250<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W250<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W250<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W250<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"BM250*Bilans!F250+BN250","v":3.938148148148147},3.789538784067085,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F250<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F250<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F250<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F250<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F250*BT250+BU250","v":4.21892},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.007236945242682},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC250*Bilans!F250+CD250","v":6.3772833333333345},{"v":0.15335030329006338,"d":"15.34%"},0.9779583333333333,null,{"$f":"CE250-CG250","v":5.399325000000001},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.17},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.55},{"$f":"CN250*Bilans!F250+CO250","v":4.592833333333333},4.419518867924528,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A04'!$C$39+'251.A04'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W260<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W260<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W260<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W260<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W260<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.6825925925925924},1.6190985324947587,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F260<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F260<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F260<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F260<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F260*BT260+BU260","v":5.264090000000001},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.6087057958779682},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R277*Bilans!F277+S277","v":7.162654166666666},{"v":0.09413555380134345,"d":"9.41%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A04'!$C$39+'251.A04'!$C$40)","v":0.6742604166666668},null,6.488393749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AC277*Bilans!F277+AD277","v":6.711395833333333},6.4581356132075465,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ277*Bilans!F277+AK277","v":7.162654166666666},{"v":0.09413555380134345,"d":"9.41%"},0.6742604166666668,null,6.488393749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AU277*Bilans!F277+AV277","v":6.711395833333333},6.4581356132075465,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB277*Bilans!F277+BC277","v":7.162654166666666},{"v":0.09413555380134345,"d":"9.41%"},0.6742604166666668,null,6.488393749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W277<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W277<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W277<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W277<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W277<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"BM277*Bilans!F277+BN277","v":4.158518518518517},4.00159329140461,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F277<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F277<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F277<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F277<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F277*BT277+BU277","v":4.593769999999999},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.8434471236094225},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC277*Bilans!F277+CD277","v":6.865679166666666},{"v":0.09820738783429415,"d":"9.82%"},0.6742604166666668,null,6.1914187499999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.17},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.55},{"$f":"CN277*Bilans!F277+CO277","v":5.014291666666667},4.825073113207547,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R286*Bilans!F286+S286","v":6.7219750000000005},{"v":0.13986774720227313,"d":"13.99%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A04'!$C$39+'251.A04'!$C$40)","v":0.9401875},null,5.7817875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AC286*Bilans!F286+AD286","v":6.136125},5.904573113207547,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":6.7219750000000005},{"v":0.13986774720227313,"d":"13.99%"},0.9401875,null,5.7817875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AU286*Bilans!F286+AV286","v":6.136125},5.904573113207547,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB286*Bilans!F286+BC286","v":6.7219750000000005},{"v":0.13986774720227313,"d":"13.99%"},0.9401875,null,5.7817875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W286<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W286<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W286<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W286<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W286<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"BM286*Bilans!F286+BN286","v":3.9655555555555546},3.8159119496855336,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F286<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F286<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F286<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F286<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F286*BT286+BU286","v":4.26554},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":1.9852989523069193},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC286*Bilans!F286+CD286","v":6.4380250000000006},{"v":0.14603663390558438,"d":"14.60%"},0.9401875,null,5.497837500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.17},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.55},{"$f":"CN286*Bilans!F286+CO286","v":4.645250000000001},4.4699575471698125,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"R292*Bilans!F292+S292","v":5.481250000000001},{"v":0.2463968072976054,"d":"24.64%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.3505624999999999},null,4.130687500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"AC292*Bilans!F292+AD292","v":5.3765},5.17361320754717,144.87927745754715,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.441178275829999},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.346666666666666},{"$f":"AJ292*Bilans!F292+AK292","v":5.812583333333333},{"v":0.23235150750526873,"d":"23.24%"},1.3505624999999999,null,4.462020833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0166666666666666},{"$f":"AU292*Bilans!F292+AV292","v":4.123583333333334},3.9679764150943404,111.11722754009433,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":8.398276984014707},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB292*Bilans!F292+BC292","v":5.481250000000001},{"v":0.2463968072976054,"d":"24.64%"},1.3505624999999999,null,4.130687500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W292<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W292<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W292<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W292<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W292<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"BM292*Bilans!F292+BN292","v":4.917777777777777},4.732201257861635,132.51819792452827,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.042000790781742},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F292<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F292<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11133333333333321},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F292<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F292<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8006666666666673},{"$f":"Bilans!F292*BT292+BU292","v":3.799883333333333},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.228587393391005},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.346666666666666},{"$f":"CC292*Bilans!F292+CD292","v":5.812583333333333},{"v":0.23235150750526873,"d":"23.24%"},1.3505624999999999,null,4.462020833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":3.0166666666666666},{"$f":"CN292*Bilans!F292+CO292","v":4.123583333333334},3.9679764150943404,111.11722754009433,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":8.398276984014707}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"R309*Bilans!F309+S309","v":4.3374999999999995},{"v":0.3544380403458214,"d":"35.44%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.5373750000000002},null,2.8001249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"AC309*Bilans!F309+AD309","v":5.163},4.968169811320755,161.40093266037738,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":7.7814429595196595},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.346666666666666},{"$f":"AJ309*Bilans!F309+AK309","v":5.5634999999999994},{"v":0.27633234474701185,"d":"27.63%"},1.5373750000000002,null,4.0261249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0166666666666666},{"$f":"AU309*Bilans!F309+AV309","v":3.9355},3.786990566037736,123.02796251886794,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":10.208509719222462},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB309*Bilans!F309+BC309","v":4.3374999999999995},{"v":0.3544380403458214,"d":"35.44%"},1.5373750000000002,null,2.8001249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W309<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W309<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W309<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W309<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W309<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"BM309*Bilans!F309+BN309","v":4.782222222222222},4.6017610062893075,149.49740981132075,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":8.401029507434945},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F309<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F309<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11133333333333321},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F309<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F309<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8006666666666673},{"$f":"Bilans!F309*BT309+BU309","v":3.6300999999999997},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.3328206090805366},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.346666666666666},{"$f":"CC309*Bilans!F309+CD309","v":5.5634999999999994},{"v":0.27633234474701185,"d":"27.63%"},1.5373750000000002,null,4.0261249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":3.0166666666666666},{"$f":"CN309*Bilans!F309+CO309","v":3.9355},3.786990566037736,123.02796251886794,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":10.208509719222462}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"R315*Bilans!F315+S315","v":6.212499999999999},{"v":0.19816901408450716,"d":"19.82%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.2311250000000005},null,4.981374999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"AC315*Bilans!F315+AD315","v":5.513},5.3049622641509435,133.35083643396231,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":5.63868855432614},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.346666666666666},{"$f":"AJ315*Bilans!F315+AK315","v":5.971833333333333},{"v":0.20615528453015555,"d":"20.62%"},1.2311250000000005,null,4.740708333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0166666666666666},{"$f":"AU315*Bilans!F315+AV315","v":4.243833333333333},4.083688679245283,102.6516823301887,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.325002552723562},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB315*Bilans!F315+BC315","v":6.212499999999999},{"v":0.19816901408450716,"d":"19.82%"},1.2311250000000005,null,4.981374999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W315<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W315<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W315<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W315<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W315<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"BM315*Bilans!F315+BN315","v":5.004444444444444},4.815597484276729,121.04967396226418,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.211696492007106},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F315<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F315<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11133333333333321},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F315<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F315<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8006666666666673},{"$f":"Bilans!F315*BT315+BU315","v":3.9084333333333325},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.1666922193095077},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.346666666666666},{"$f":"CC315*Bilans!F315+CD315","v":5.971833333333333},{"v":0.20615528453015555,"d":"20.62%"},1.2311250000000005,null,4.740708333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":3.0166666666666666},{"$f":"CN315*Bilans!F315+CO315","v":4.243833333333333},4.083688679245283,102.6516823301887,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":7.325002552723562}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R325*Bilans!F325+S325","v":4.198183333333334},{"v":0.4421877915447555,"d":"44.22%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.856385416666667},null,2.3417979166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC325*Bilans!F325+AD325","v":4.626083333333333},4.626083333333333,185.70601977083336,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":10.326330949507325},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ325*Bilans!F325+AK325","v":4.998849999999999},{"v":0.3713624967075762,"d":"37.14%"},1.856385416666667,null,3.1424645833333322,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU325*Bilans!F325+AV325","v":3.6214999999999997},3.484839622641509,139.89278818160378,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":13.708082056238212},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB325*Bilans!F325+BC325","v":4.198183333333334},{"v":0.4421877915447555,"d":"44.22%"},1.856385416666667,null,2.3417979166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W325<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W325<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W325<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W325<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W325<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM325*Bilans!F325+BN325","v":3.9907407407407405},3.9907407407407405,160.20130324074077,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":11.970325962877034},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F325<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F325<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F325<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F325<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F325*BT325+BU325","v":3.3318399999999997},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.541650287235658},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC325*Bilans!F325+CD325","v":4.903316666666666},{"v":0.378597904819527,"d":"37.86%"},1.856385416666667,null,3.046931249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN325*Bilans!F325+CO325","v":3.3318399999999997},3.206110188679245,128.70368283169813,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":14.899820869749654}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R342*Bilans!F342+S342","v":4.415666666666667},{"v":0.516928361138371,"d":"51.69%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.2825833333333336},null,2.133083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC342*Bilans!F342+AD342","v":3.9437037037037035},3.8692941998602377,194.90408743535988,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":15.491889968502571},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ342*Bilans!F342+AK342","v":4.300037037037037},{"v":0.5308287611648479,"d":"53.08%"},2.2825833333333336,null,2.0174537037037035,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU342*Bilans!F342+AV342","v":3.2349629629629626},3.173925925925926,159.87699674074074,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":18.885973207617624},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB342*Bilans!F342+BC342","v":4.415666666666667},{"v":0.516928361138371,"d":"51.69%"},2.2825833333333336,null,2.133083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W342<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W342<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W342<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W342<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W342<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM342*Bilans!F342+BN342","v":3.9437037037037035},3.8692941998602377,194.90408743535988,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":15.491889968502571},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F342<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F342<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F342<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F342<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F342*BT342+BU342","v":2.966844444444444},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.8543364007104186},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC342*Bilans!F342+CD342","v":4.243},{"v":0.5379644905334277,"d":"53.80%"},2.2825833333333336,null,1.9604166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN342*Bilans!F342+CO342","v":2.966844444444444},2.9108662473794547,146.62615461299788,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":20.592729072991308}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R352*Bilans!F352+S352","v":4.294041666666667},{"v":0.5811371377004958,"d":"58.11%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.4954270833333334},null,1.7986145833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC352*Bilans!F352+AD352","v":3.789259259259259},3.7177638015373864,206.26246515024457,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":17.758389457850573},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ352*Bilans!F352+AK352","v":4.162967592592593},{"v":0.5994346647746166,"d":"59.94%"},2.4954270833333334,null,1.6675405092592595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU352*Bilans!F352+AV352","v":3.111407407407407},3.052701607267645,169.36464834661075,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":21.627235804122137},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB352*Bilans!F352+BC352","v":4.294041666666667},{"v":0.5811371377004958,"d":"58.11%"},2.4954270833333334,null,1.7986145833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W352<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W352<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W352<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W352<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W352<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM352*Bilans!F352+BN352","v":3.789259259259259},3.7177638015373864,206.26246515024457,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":17.758389457850573},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F352<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F352<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F352<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F352<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F352*BT352+BU352","v":2.8649111111111107},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":2.9558934866006825},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC352*Bilans!F352+CD352","v":4.086625},{"v":0.6106327552279286,"d":"61.06%"},2.4954270833333334,null,1.5911979166666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN352*Bilans!F352+CO352","v":2.8649111111111107},2.486526624737945,137.95311877211736,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":26.55169538229175}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R358*Bilans!F358+S358","v":4.430541666666667},{"v":0.5093174273273585,"d":"50.93%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.2565520833333337},null,2.173989583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC358*Bilans!F358+AD358","v":3.9625925925925922},3.8878266946191475,193.40868653389236,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":15.22681748698656},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ358*Bilans!F358+AK358","v":4.316800925925926},{"v":0.5227371199308474,"d":"52.27%"},2.2565520833333337,null,2.0602488425925922,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU358*Bilans!F358+AV358","v":3.2500740740740737},3.1887519217330538,158.63163903843463,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":18.565015075812425},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB358*Bilans!F358+BC358","v":4.430541666666667},{"v":0.5093174273273585,"d":"50.93%"},2.2565520833333337,null,2.173989583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W358<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W358<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W358<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W358<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W358<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM358*Bilans!F358+BN358","v":3.9625925925925922},3.8878266946191475,193.40868653389236,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":15.22681748698656},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F358<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F358<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F358<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F358<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F358*BT358+BU358","v":2.9793111111111106},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.8423926797846377},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC358*Bilans!F358+CD358","v":4.262125},{"v":0.5294429617463903,"d":"52.94%"},2.2565520833333337,null,2.0055729166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN358*Bilans!F358+CO358","v":2.9793111111111106},2.9230976939203352,145.41607175387838,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":20.252223394081806}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R369*Bilans!F369+S369","v":4.453483333333334},{"v":0.49316967242869814,"d":"49.32%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.196322916666667},null,2.257160416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC369*Bilans!F369+AD369","v":4.015583333333333},4.015583333333333,193.9597022708333,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":14.31400564467595},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ369*Bilans!F369+AK369","v":4.366149999999999},{"v":0.50303423305811,"d":"50.30%"},2.196322916666667,null,2.1698270833333324,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU369*Bilans!F369+AV369","v":3.2884999999999995},3.2264528301886792,155.84331799056602,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":17.814945863206276},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB369*Bilans!F369+BC369","v":4.453483333333334},{"v":0.49316967242869814,"d":"49.32%"},2.196322916666667,null,2.257160416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W369<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W369<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W369<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W369<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W369<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM369*Bilans!F369+BN369","v":3.744074074074074},3.744074074074074,180.8453299074074,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":15.352015308141262},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F369<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F369<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F369<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F369<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F369*BT369+BU369","v":3.0121599999999993},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.8113951758947926},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC369*Bilans!F369+CD369","v":4.315016666666667},{"v":0.5089952336993677,"d":"50.90%"},2.196322916666667,null,2.11869375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN369*Bilans!F369+CO369","v":3.0121599999999993},2.95532679245283,142.74745589735846,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":19.44931526584041}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R370*Bilans!F370+S370","v":4.376},{"v":0.5374771480804388,"d":"53.75%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.3520000000000003},null,2.024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC370*Bilans!F370+AD370","v":3.893333333333333},3.8198742138364783,198.77861433962264,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":16.21132438751317},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ370*Bilans!F370+AK370","v":4.255333333333333},{"v":0.5527181576061415,"d":"55.27%"},2.3520000000000003,null,1.9033333333333324,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU370*Bilans!F370+AV370","v":3.1946666666666665},3.1343899371069184,163.1073835471698,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":19.7567058478875},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB370*Bilans!F370+BC370","v":4.376},{"v":0.5374771480804388,"d":"53.75%"},2.3520000000000003,null,2.024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W370<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W370<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W370<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W370<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W370<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM370*Bilans!F370+BN370","v":3.893333333333333},3.8198742138364783,198.77861433962264,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":16.21132438751317},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F370<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F370<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F370<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F370<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F370*BT370+BU370","v":2.9335999999999998},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.886682606021017},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC370*Bilans!F370+CD370","v":4.192},{"v":0.5610687022900764,"d":"56.11%"},2.3520000000000003,null,1.8399999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN370*Bilans!F370+CO370","v":2.9335999999999998},2.8782490566037735,149.77832440754716,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":21.51489283316901}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R371*Bilans!F371+S371","v":4.407483333333333},{"v":0.4844199637737333,"d":"48.44%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.1350729166666667},null,2.2724104166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC371*Bilans!F371+AD371","v":4.125583333333333},4.125583333333333,193.20828727083332,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":13.508340032722645},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ371*Bilans!F371+AK371","v":4.480149999999999},{"v":0.4765628196972572,"d":"47.66%"},2.1350729166666667,null,2.3450770833333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU371*Bilans!F371+AV371","v":3.3484999999999996},3.3484999999999996,156.81611487499998,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":16.643208152904286},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB371*Bilans!F371+BC371","v":4.407483333333333},{"v":0.4844199637737333,"d":"48.44%"},2.1350729166666667,null,2.2724104166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W371<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W371<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W371<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W371<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W371<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM371*Bilans!F371+BN371","v":3.7885185185185186},3.7885185185185186,177.42295212962964,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":14.710178194349396},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F371<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F371<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F371<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F371<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F371*BT371+BU371","v":3.0697599999999996},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.758643051255882},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC371*Bilans!F371+CD371","v":4.421016666666667},{"v":0.48293708837710786,"d":"48.29%"},2.1350729166666667,null,2.28594375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN371*Bilans!F371+CO371","v":3.0697599999999996},3.0697599999999996,143.76223287999997,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":18.15444285546753}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9471.530369985909},{"$f":"SUM(AA7:AA372)","v":37.02155001409135},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.281149303331718},{"$f":"SUM(AF7:AF372)/229","v":4.037861194045449},{"$f":"SUM(AG7:AG372)/Z373","v":3.7094002944794955},{"$f":"SUM(AH7:AH372)","v":3301.877003682043},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9429.077665242401},{"$f":"SUM(AS7:AS372)","v":79.47425475759941},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.629347989244704},{"$f":"SUM(AX7:AX372)/229","v":3.3899788658265653},{"$f":"SUM(AY7:AY372)/AR373","v":2.989883150794667},{"$f":"SUM(AZ7:AZ372)","v":4141.904961196533},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9422.314367212695},{"$f":"SUM(BK7:BK372)","v":86.23755278730563},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.7516519974122606},{"$f":"SUM(BP7:BP372)/229","v":3.531244321465734},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.4145429361874746},{"$f":"SUM(BR7:BR372)","v":3624.520906053552},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1422.9138738291495},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":849.234080087238},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":9507.081352461822},{"$f":"SUM(CL7:CL372)","v":86.23755278730563},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.187680765453665},{"$f":"SUM(CQ7:CQ372)/229","v":2.9654071276335916},{"$f":"SUM(CR7:CR372)/CK373","v":2.683341333804796},{"$f":"SUM(CS7:CS372)","v":4775.69332350722}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.8983941748743822},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-251-A06","index":55,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4391.1733814323425},null,null,"COP",{"$f":"K13","v":3.7724463626240463},{"$f":"L13","v":3.27243114918692},{"$f":"M13","v":3.611066578828119},{"$f":"N13","v":3.217871285454444},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9996542170277353},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9996542170277353},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9962352401995351},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9962479799023221},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.611066578828119},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.4578297226472987E-4},{"$f":"1-L3","v":3.4578297226472987E-4},{"$f":"1-M3","v":3.7647598004648675E-3},{"$f":"1-N3","v":0.003752020097677944}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9962352401995351},null,null,"COP-Inst",{"$f":"K14","v":3.772792265203533},{"$f":"L14","v":3.2727770517664068},{"$f":"M14","v":3.614845565606091},{"$f":"N14","v":3.221637436225505}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.7647598004648675E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.614845565606091},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R7*Bilans!F7+S7","v":5.972149999999999},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.3618636783514593,"d":"36.19%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":3.811045833333332},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC7*Bilans!F7+AD7","v":4.078833333333333},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.9249150943396223},{"$f":"AF7*Z7","v":186.2627331745283},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":14.388396600335065},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ7*Bilans!F7+AK7","v":6.001733333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.360080004665319,"d":"36.01%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":3.840629166666666},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU7*Bilans!F7+AV7","v":3.34655},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.2202650943396227},{"$f":"AX7*AR7","v":152.82251044952832},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":17.536827977070914},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB7*Bilans!F7+BC7","v":5.972149999999999},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.3618636783514593,"d":"36.19%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":3.811045833333332},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W7<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W7<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W7<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W7<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W7<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM7*Bilans!F7+BN7","v":3.822037037037037},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.677809224318658},{"$f":"BP7*BJ7","v":174.53595345387842},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":15.355128979117206},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F7<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F7<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F7<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F7<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F7*BT7+BU7","v":3.0902633333333336},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.740339957983059},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC7*Bilans!F7+CD7","v":6.027433333333334},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.3585446818159195,"d":"35.85%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"CE7-CG7","v":3.8663291666666666},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN7*Bilans!F7+CO7","v":3.0902633333333336},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.97364962264151},{"$f":"CQ7*CK7","v":141.11900331688682},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":18.991220273568917}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R8*Bilans!F8+S8","v":5.536555555555555},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.45947640931987405,"d":"45.95%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":2.992638888888888},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC8*Bilans!F8+AD8","v":3.6925925925925926},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.6925925925925926},{"$f":"AF8*Z8","v":209.16321481481484},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":18.254480641925777},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ8*Bilans!F8+AK8","v":5.707111111111112},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.4457450743711549,"d":"44.57%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":3.1631944444444446},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU8*Bilans!F8+AV8","v":3.064074074074074},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.064074074074074},{"$f":"AX8*AR8","v":173.5614118518519},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":21.998932914299527},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB8*Bilans!F8+BC8","v":5.536555555555555},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.45947640931987405,"d":"45.95%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":2.992638888888888},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W8<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W8<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W8<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W8<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W8<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM8*Bilans!F8+BN8","v":3.6925925925925926},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.6925925925925926},{"$f":"BP8*BJ8","v":209.16321481481484},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":18.254480641925777},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F8<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F8<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F8<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F8<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F8*BT8+BU8","v":2.8437333333333337},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.977906540588635},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC8*Bilans!F8+CD8","v":5.663333333333333},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.44919070041200715,"d":"44.92%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"CE8-CG8","v":3.119416666666666},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN8*Bilans!F8+CO8","v":2.8437333333333337},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.8437333333333337},{"$f":"CQ8*CK8","v":161.08043093333336},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":23.70347430607652}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2535.2647934192005},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R9*Bilans!F9+S9","v":5.412527777777777},{"v":0.4879228230801998,"d":"48.79%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.6408958333333334},null,2.7716319444444437,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC9*Bilans!F9+AD9","v":3.6046296296296294},3.6046296296296294,212.5704162037037,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":19.46832052401747},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ9*Bilans!F9+AK9","v":5.649055555555556},{"v":0.4674933371360011,"d":"46.75%"},2.6408958333333334,null,3.0081597222222225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU9*Bilans!F9+AV9","v":2.9937037037037038},2.9937037037037038,176.54319796296298,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":23.44122596808116},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB9*Bilans!F9+BC9","v":5.412527777777777},{"v":0.4879228230801998,"d":"48.79%"},2.6408958333333334,null,2.7716319444444437,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W9<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W9<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W9<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W9<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W9<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM9*Bilans!F9+BN9","v":3.6046296296296294},3.6046296296296294,212.5704162037037,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":19.46832052401747},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F9<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F9<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F9<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F9<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F9*BT9+BU9","v":2.7835666666666667},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.042273854775021},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC9*Bilans!F9+CD9","v":5.5841666666666665},{"v":0.4729256827339203,"d":"47.29%"},2.6408958333333334,null,2.943270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN9*Bilans!F9+CO9","v":2.7835666666666667},2.7835666666666667,164.15110168333337,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":25.210851186128107}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R10*Bilans!F10+S10","v":4.619402777777777},{"v":0.7059466862298819,"d":"70.59%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.2610520833333334},null,1.358350694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC10*Bilans!F10+AD10","v":3.0421296296296294},2.640338923829489,195.00289130415788,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":33.28654011301305},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ10*Bilans!F10+AK10","v":5.277805555555556},{"v":0.6178803006299967,"d":"61.79%"},3.2610520833333334,null,2.0167534722222227,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU10*Bilans!F10+AV10","v":2.543703703703704},2.2077428371767995,163.0533991754018,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":39.80886995533792},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB10*Bilans!F10+BC10","v":4.619402777777777},{"v":0.7059466862298819,"d":"70.59%"},3.2610520833333334,null,1.358350694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W10<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W10<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W10<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W10<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W10<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM10*Bilans!F10+BN10","v":3.0421296296296294},2.640338923829489,195.00289130415788,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":33.28654011301305},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F10<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F10<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F10<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F10<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F10*BT10+BU10","v":2.398816666666667},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.5302289710996066},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC10*Bilans!F10+CD10","v":5.077916666666667},{"v":0.6422027570361861,"d":"64.22%"},3.2610520833333334,null,1.8168645833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN10*Bilans!F10+CO10","v":2.398816666666667},2.081991823899371,153.76602665204402,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":42.21330097992156}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.7505162950558044},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R11*Bilans!F11+S11","v":4.72711111111111},{"v":0.6720454118089509,"d":"67.20%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.1768333333333336},null,1.5502777777777768,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC11*Bilans!F11+AD11","v":3.1185185185185187},2.706638714185884,194.42868539482882,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":31.58251581637922},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ11*Bilans!F11+AK11","v":5.328222222222222},{"v":0.5962276348166994,"d":"59.62%"},3.1768333333333336,null,2.1513888888888886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU11*Bilans!F11+AV11","v":2.604814814814815},2.5556673654786866,183.583809531796,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":33.44819484518041},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB11*Bilans!F11+BC11","v":4.72711111111111},{"v":0.6720454118089509,"d":"67.20%"},3.1768333333333336,null,1.5502777777777768,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W11<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W11<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W11<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W11<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W11<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM11*Bilans!F11+BN11","v":3.1185185185185187},2.706638714185884,194.42868539482882,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":31.58251581637922},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F11<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F11<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F11<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F11<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F11*BT11+BU11","v":2.4510666666666667},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.454974198861688},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC11*Bilans!F11+CD11","v":5.1466666666666665},{"v":0.6172603626943006,"d":"61.73%"},3.1768333333333336,null,1.9698333333333329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN11*Bilans!F11+CO11","v":2.4510666666666667},2.1273408805031444,152.8154048100629,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":40.18277502371048}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R12*Bilans!F12+S12","v":4.578930555555555},{"v":0.7190975876827136,"d":"71.91%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.2926979166666674},null,1.2862326388888876,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC12*Bilans!F12+AD12","v":3.0134259259259255},2.6154262753319353,195.1493776773235,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":33.94917048033827},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ12*Bilans!F12+AK12","v":5.258861111111111},{"v":0.6261237646511973,"d":"62.61%"},3.2926979166666674,null,1.9661631944444435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU12*Bilans!F12+AV12","v":2.5207407407407407},2.1878127183787557,163.24309902865127,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":40.58462214526186},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB12*Bilans!F12+BF8","v":1.4661805555555556},{"v":1,"d":"100.00%"},3.2926979166666674,null,-1.8265173611111118,0.5547175621139792,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":33.224637782255975},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":41.390112217744026},null,{"$f":"IF(Bilans!W12<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W12<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W12<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W12<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W12<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W12<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM12*Bilans!F12+BN12","v":3.0134259259259255},2.2174266247379455,73.67319641564869,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":67.08450513403552},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F12<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F12<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F12<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F12<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F12*BT12+BU12","v":2.379183333333333},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.559360884206733},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC12*Bilans!F12+CD12","v":5.052083333333333},{"v":0.6517505154639177,"d":"65.18%"},3.2926979166666674,null,1.7593854166666656,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":41.390112217744026},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN12*Bilans!F12+CO12","v":2.379183333333333},2.0649515723270437,154.0758453312893,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":92.25357245336346}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3053.3549225060433},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.7724463626240463},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.27243114918692},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.611066578828119},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.217871285454444},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R13*Bilans!F13+S13","v":4.631805555555555},{"v":0.7019625775885335,"d":"70.20%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.251354166666667},null,1.380451388888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC13*Bilans!F13+AD13","v":3.0509259259259256},2.647973445143256,194.95042496505937,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":33.08597190077193},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ13*Bilans!F13+AK13","v":5.283611111111111},{"v":0.6153659113611273,"d":"61.54%"},3.251354166666667,null,2.032256944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU13*Bilans!F13+AV13","v":2.550740740740741},2.2138504542278126,162.98920506638714,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":39.573935462844304},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB13*Bilans!F13+BC13","v":4.631805555555555},{"v":0.7019625775885335,"d":"70.20%"},3.251354166666667,null,1.380451388888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W13<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W13<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W13<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W13<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W13<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM13*Bilans!F13+BN13","v":3.0509259259259256},2.647973445143256,194.95042496505937,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":33.08597190077193},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F13<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F13<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F13<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F13<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F13*BT13+BU13","v":2.4048333333333334},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.5213966704650033},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC13*Bilans!F13+CD13","v":5.085833333333333},{"v":0.6392962477470098,"d":"63.93%"},3.251354166666667,null,1.8344791666666662,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN13*Bilans!F13+CO13","v":2.4048333333333334},2.087213836477987,153.66590067610062,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":41.97498764565323}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.772792265203533},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.2727770517664068},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.614845565606091},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.221637436225505},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R14*Bilans!F14+S14","v":5.083527777777777},{"v":0.5701052418759939,"d":"57.01%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.8981458333333334},null,2.185381944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC14*Bilans!F14+AD14","v":3.3712962962962965},3.3076869322152347,215.48091904262756,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":23.437267972661775},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ14*Bilans!F14+AK14","v":5.495055555555556},{"v":0.527409742091375,"d":"52.74%"},2.8981458333333334,null,2.5969097222222226,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU14*Bilans!F14+AV14","v":2.807037037037037},2.7540740740740746,179.41553259259263,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":28.148533015061854},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB14*Bilans!F14+BC14","v":5.083527777777777},{"v":0.5701052418759939,"d":"57.01%"},2.8981458333333334,null,2.185381944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W14<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W14<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W14<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W14<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W14<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM14*Bilans!F14+BN14","v":3.3712962962962965},3.3076869322152347,215.48091904262756,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":23.437267972661775},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F14<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F14<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F14<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F14<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F14*BT14+BU14","v":2.623966666666667},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.227316947505655},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC14*Bilans!F14+CD14","v":5.3741666666666665},{"v":0.5392735307799659,"d":"53.93%"},2.8981458333333334,null,2.476020833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN14*Bilans!F14+CO14","v":2.623966666666667},2.5744578616352207,167.71434462515728,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":30.112415571160113}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.114132539886928},{"$nulls":4},{"$f":"F11","v":3.7505162950558044},{"$f":"F15","v":3.114132539886928},{"$f":"F28","v":3.544835298387802},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R15*Bilans!F15+S15","v":4.716013888888888},{"v":0.6754667165361521,"d":"67.55%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.185510416666667},null,1.5305034722222213,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC15*Bilans!F15+AD15","v":3.1106481481481483},2.699807826694619,194.5002304026904,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":31.754214745336068},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ15*Bilans!F15+AK15","v":5.323027777777778},{"v":0.5984395629054058,"d":"59.84%"},3.185510416666667,null,2.137517361111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU15*Bilans!F15+AV15","v":2.5985185185185187},2.549489867225717,183.67098638714188,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":33.626443706281236},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB15*Bilans!F15+BC15","v":4.716013888888888},{"v":0.6754667165361521,"d":"67.55%"},3.185510416666667,null,1.5305034722222213,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W15<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W15<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W15<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W15<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W15<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM15*Bilans!F15+BN15","v":3.1106481481481483},2.699807826694619,194.5002304026904,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":31.754214745336068},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F15<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F15<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F15<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F15<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F15*BT15+BU15","v":2.445683333333333},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.4625791399908366},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC15*Bilans!F15+CD15","v":5.139583333333333},{"v":0.6197993514389948,"d":"61.98%"},3.185510416666667,null,1.9540729166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN15*Bilans!F15+CO15","v":2.445683333333333},2.122668553459119,152.92181859544021,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":40.38797171621221}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.8528561644491264},{"$f":"F19","v":3.8528561644491264},{"$f":"F19","v":3.8528561644491264},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R16*Bilans!F16+S16","v":5.591388888888888},{"v":0.44730239952307627,"d":"44.73%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.501041666666667},null,3.090347222222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC16*Bilans!F16+AD16","v":3.7314814814814814},3.7314814814814814,207.5263425925926,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":17.73607890818859},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ16*Bilans!F16+AK16","v":5.732777777777778},{"v":0.436270471944956,"d":"43.63%"},2.501041666666667,null,3.2317361111111107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU16*Bilans!F16+AV16","v":3.0951851851851853},3.0951851851851853,172.1387240740741,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":21.38219396912768},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB16*Bilans!F16+BC16","v":5.591388888888888},{"v":0.44730239952307627,"d":"44.73%"},2.501041666666667,null,3.090347222222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W16<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W16<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W16<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W16<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W16<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM16*Bilans!F16+BN16","v":3.7314814814814814},3.7314814814814814,207.5263425925926,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":17.73607890818859},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F16<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F16<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F16<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F16<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F16*BT16+BU16","v":2.8703333333333334},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":2.9503096364034103},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC16*Bilans!F16+CD16","v":5.698333333333333},{"v":0.4389075753144195,"d":"43.89%"},2.501041666666667,null,3.197291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN16*Bilans!F16+CO16","v":2.8703333333333334},2.8703333333333334,159.63358833333336,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":23.057200092904427}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":673.0736116966556},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R17*Bilans!F17+S17","v":5.5065277777777775},{"v":0.4662458698009938,"d":"46.62%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.5673958333333333},null,2.939131944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC17*Bilans!F17+AD17","v":3.6712962962962963},3.6712962962962963,210.02568287037036,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":18.543021185372},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ17*Bilans!F17+AK17","v":5.6930555555555555},{"v":0.4509697487191998,"d":"45.10%"},2.5673958333333333,null,3.125659722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU17*Bilans!F17+AV17","v":3.0470370370370374},3.0470370370370374,174.3133712962963,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":22.3420077184879},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB17*Bilans!F17+BC17","v":5.5065277777777775},{"v":0.4662458698009938,"d":"46.62%"},2.5673958333333333,null,2.939131944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W17<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W17<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W17<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W17<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W17<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM17*Bilans!F17+BN17","v":3.6712962962962963},3.6712962962962963,210.02568287037036,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":18.543021185372},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F17<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F17<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F17<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F17<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F17*BT17+BU17","v":2.8291666666666666},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":2.9932390314073367},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC17*Bilans!F17+CD17","v":5.644166666666667},{"v":0.4548759781485309,"d":"45.49%"},2.5673958333333333,null,3.0767708333333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN17*Bilans!F17+CO17","v":2.8291666666666666},2.8291666666666666,161.84955208333332,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":24.062536082474224}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4050.440132417397},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R18*Bilans!F18+S18","v":5.478458333333333},{"v":0.4726409497805801,"d":"47.26%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.5893437500000003},null,2.889114583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC18*Bilans!F18+AD18","v":3.6513888888888886},3.6513888888888886,210.81019895833333,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":18.8157875237733},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ18*Bilans!F18+AK18","v":5.679916666666667},{"v":0.45587706685837526,"d":"45.59%"},2.5893437500000003,null,3.090572916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU18*Bilans!F18+AV18","v":3.031111111111111},3.031111111111111,174.99892666666668,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":22.666195656158358},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB18*Bilans!F18+BC18","v":5.478458333333333},{"v":0.4726409497805801,"d":"47.26%"},2.5893437500000003,null,2.889114583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W18<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W18<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W18<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W18<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W18<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM18*Bilans!F18+BN18","v":3.6513888888888886},3.6513888888888886,210.81019895833333,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":18.8157875237733},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F18<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F18<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F18<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F18<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F18*BT18+BU18","v":2.81555},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.0077150443157663},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC18*Bilans!F18+CD18","v":5.62625},{"v":0.46022550544323493,"d":"46.02%"},2.5893437500000003,null,3.0369062499999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN18*Bilans!F18+CO18","v":2.81555},2.81555,162.5536675875,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":24.401540551579618}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.8528561644491264},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4391.1733814323425},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R19*Bilans!F19+S19","v":5.404041666666666},{"v":0.48991688319698995,"d":"48.99%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.64753125},null,2.756510416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC19*Bilans!F19+AD19","v":3.598611111111111},3.598611111111111,212.78857395833336,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":19.553541721343112},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ19*Bilans!F19+AK19","v":5.645083333333334},{"v":0.46899772663527256,"d":"46.90%"},2.64753125,null,2.997552083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU19*Bilans!F19+AV19","v":2.988888888888889},2.988888888888889,176.7352416666667,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":23.54239154275093},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB19*Bilans!F19+BC19","v":5.404041666666666},{"v":0.48991688319698995,"d":"48.99%"},2.64753125,null,2.756510416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W19<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W19<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W19<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W19<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W19<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM19*Bilans!F19+BN19","v":3.598611111111111},3.598611111111111,212.78857395833336,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":19.553541721343112},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F19<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F19<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F19<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F19<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F19*BT19+BU19","v":2.77945},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.0467797920535555},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC19*Bilans!F19+CD19","v":5.57875},{"v":0.47457427739188884,"d":"47.46%"},2.64753125,null,2.93121875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN19*Bilans!F19+CO19","v":2.77945},2.77945,164.35096308750002,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":25.316372843548184}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":4689.919744357048},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R20*Bilans!F20+S20","v":4.923597222222222},{"v":0.6140221834194173,"d":"61.40%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.0231979166666667},null,1.9003993055555553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC20*Bilans!F20+AD20","v":3.2578703703703704},2.8275856044723966,192.69076929157927,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":28.67981516518279},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ20*Bilans!F20+AK20","v":5.420194444444444},{"v":0.5577655834405285,"d":"55.78%"},3.0231979166666667,null,2.3969965277777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU20*Bilans!F20+AV20","v":2.716296296296296},2.665045422781272,181.61418416491964,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":30.428986990911664},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB20*Bilans!F20+BC20","v":4.923597222222222},{"v":0.6140221834194173,"d":"61.40%"},3.0231979166666667,null,1.9003993055555553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W20<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W20<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W20<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W20<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W20<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM20*Bilans!F20+BN20","v":3.2578703703703704},2.8275856044723966,192.69076929157927,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":28.67981516518279},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F20<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F20<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F20<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F20<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F20*BT20+BU20","v":2.5463833333333334},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.3256469998716827},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC20*Bilans!F20+CD20","v":5.272083333333334},{"v":0.5734351537184857,"d":"57.34%"},3.0231979166666667,null,2.248885416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN20*Bilans!F20+CO20","v":2.5463833333333334},2.4983383647798747,170.2536399600629,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":32.459427291044754}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.7437499999999995},{"$f":"R21*Bilans!F21+S21","v":4.5429375},{"v":0.7455803651271893,"d":"74.56%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.387125},null,1.1558124999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.07},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.49},{"$f":"AC21*Bilans!F21+AD21","v":2.9545000000000003},2.5642830188679246,197.14464277358496,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":35.677961179335874},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ21*Bilans!F21+AK21","v":4.951437500000001},{"v":0.6840690203602489,"d":"68.41%"},3.387125,null,1.5643125000000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.68675},{"$f":"AU21*Bilans!F21+AV21","v":2.3405875},2.031453301886792,156.18016130235847,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":45.03593063893056},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.195},{"$f":"BB21*Bilans!F21+BC21","v":5.16225},{"v":0.6561334689331203,"d":"65.61%"},3.387125,null,1.775125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W21<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W21<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W21<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W21<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W21<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM21*Bilans!F21+BN21","v":2.0012499999999993},1.7369339622641502,133.53721995283016,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":52.67234793471475},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F21<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F21<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F21<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F21<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.68675},{"$f":"Bilans!F21*BT21+BU21","v":2.3405875},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.618054053960066},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC21*Bilans!F21+CD21","v":3.7820624999999994},{"v":0.8955761571893645,"d":"89.56%"},3.387125,null,0.3949374999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":1.88875},{"$f":"CN21*Bilans!F21+CO21","v":1.7261875},1.2702134433962264,97.6552797417453,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":72.02599726498202}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R22*Bilans!F22+S22","v":5.746097222222222},{"v":0.41420686504608206,"d":"41.42%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.3800729166666668},null,3.366024305555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC22*Bilans!F22+AD22","v":3.8412037037037035},3.8412037037037035,202.47656932870368,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":16.330032807038688},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ22*Bilans!F22+AK22","v":5.805194444444445},{"v":0.40999021470234986,"d":"41.00%"},2.3800729166666668,null,3.4251215277777782,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU22*Bilans!F22+AV22","v":3.182962962962963},3.182962962962963,167.77954796296294,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":19.707104113334882},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB22*Bilans!F22+BC22","v":5.746097222222222},{"v":0.41420686504608206,"d":"41.42%"},2.3800729166666668,null,3.366024305555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W22<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W22<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W22<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W22<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W22<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM22*Bilans!F22+BN22","v":3.8412037037037035},3.8412037037037035,202.47656932870368,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":16.330032807038688},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F22<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F22<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F22<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F22<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F22*BT22+BU22","v":2.9453833333333335},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.8751341114704667},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC22*Bilans!F22+CD22","v":5.797083333333333},{"v":0.4105638611370661,"d":"41.06%"},2.3800729166666668,null,3.4170104166666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN22*Bilans!F22+CO22","v":2.9453833333333335},2.9453833333333335,155.25630992083333,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":21.29671265200341}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R23*Bilans!F23+S23","v":5.2617361111111105},{"v":0.5243140334437567,"d":"52.43%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.7588020833333333},null,2.502934027777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC23*Bilans!F23+AD23","v":3.497685185185185},3.431691125087352,212.08280114430468,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":21.430683828844877},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ23*Bilans!F23+AK23","v":5.5784722222222225},{"v":0.4945443794348313,"d":"49.45%"},2.7588020833333333,null,2.819670138888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU23*Bilans!F23+AV23","v":2.908148148148148},2.908148148148148,179.72719074074072,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":25.28876926260825},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB23*Bilans!F23+BC23","v":5.2617361111111105},{"v":0.5243140334437567,"d":"52.43%"},2.7588020833333333,null,2.502934027777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W23<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W23<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W23<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W23<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W23<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM23*Bilans!F23+BN23","v":3.497685185185185},3.431691125087352,212.08280114430468,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":21.430683828844877},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F23<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F23<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F23<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F23<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F23*BT23+BU23","v":2.7104166666666667},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.1243801726757594},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC23*Bilans!F23+CD23","v":5.487916666666667},{"v":0.5027048060132108,"d":"50.27%"},2.7588020833333333,null,2.7291145833333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN23*Bilans!F23+CO23","v":2.7104166666666667},2.659276729559749,164.3466259827044,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":27.65544731863063}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.7437499999999995},{"$f":"R24*Bilans!F24+S24","v":4.555734374999999},{"v":0.7303775804532064,"d":"73.04%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.32740625},null,1.228328124999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.07},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.49},{"$f":"AC24*Bilans!F24+AD24","v":2.9886250000000003},2.5939009433962266,195.7039899021226,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":34.613049788418756},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ24*Bilans!F24+AK24","v":5.0178593750000005},{"v":0.6631126943448868,"d":"66.31%"},3.32740625,null,1.6904531250000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.68675},{"$f":"AU24*Bilans!F24+AV24","v":2.362646875},2.0505991745283016,154.71309387001764,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":43.783701668880596},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.195},{"$f":"BB24*Bilans!F24+BC24","v":5.2280625},{"v":0.6364511231455248,"d":"63.65%"},3.32740625,null,1.90065625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W24<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W24<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W24<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W24<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W24<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM24*Bilans!F24+BN24","v":2.055416666666666},1.7839465408805024,134.5947526297169,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":50.32820235503574},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F24<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F24<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F24<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F24<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.68675},{"$f":"Bilans!F24*BT24+BU24","v":2.362646875},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.584273292225803},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC24*Bilans!F24+CD24","v":3.8180156249999997},{"v":0.871501475324633,"d":"87.15%"},3.32740625,null,0.49060937499999957,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":1.88875},{"$f":"CN24*Bilans!F24+CO24","v":1.736546875},1.2778363797169812,96.40987971779185,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":70.26159524420906}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R25*Bilans!F25+S25","v":4.830902777777777},{"v":0.6408071587723713,"d":"64.08%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.0956770833333334},null,1.735225694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC25*Bilans!F25+AD25","v":3.1921296296296298},2.7705276030747727,193.6217847003843,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":30.017617369234163},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ25*Bilans!F25+AK25","v":5.376805555555556},{"v":0.5757465192570971,"d":"57.57%"},3.0956770833333334,null,2.281128472222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU25*Bilans!F25+AV25","v":2.6637037037037037},2.6134451432564645,182.64388064290708,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":31.821841646300363},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB25*Bilans!F25+BC25","v":4.830902777777777},{"v":0.6408071587723713,"d":"64.08%"},3.0956770833333334,null,1.735225694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W25<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W25<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W25<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W25<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W25<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM25*Bilans!F25+BN25","v":3.1921296296296298},2.7705276030747727,193.6217847003843,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":30.017617369234163},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F25<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F25<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F25<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F25<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F25*BT25+BU25","v":2.5014166666666666},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.3854304266342097},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC25*Bilans!F25+CD25","v":5.212916666666667},{"v":0.5938474142754376,"d":"59.38%"},3.0956770833333334,null,2.1172395833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN25*Bilans!F25+CO25","v":2.5014166666666666},2.4542201257861636,171.51624126572324,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":33.88638069837348}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9467.161807782257},null,{"$f":"F26/F28","v":2670.6915867397115},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.7437499999999995},{"$f":"R26*Bilans!F26+S26","v":4.5499374999999995},{"v":0.7372537168550851,"d":"73.73%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.3544583333333335},null,1.195479166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.07},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.49},{"$f":"AC26*Bilans!F26+AD26","v":2.9731666666666667},2.5804842767295595,196.36711200628932,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":35.092416883379606},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ26*Bilans!F26+AK26","v":4.987770833333334},{"v":0.6725365790495921,"d":"67.25%"},3.3544583333333335,null,1.6333125000000006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.68675},{"$f":"AU26*Bilans!F26+AV26","v":2.3526541666666665},2.041926257861635,155.38446244449685,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":44.34804129255496},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.195},{"$f":"BB26*Bilans!F26+BC26","v":5.19825},{"v":0.6453053110822553,"d":"64.53%"},3.3544583333333335,null,1.8437916666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W26<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W26<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W26<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W26<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W26<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM26*Bilans!F26+BN26","v":2.030879629629629},1.762650244584206,134.13239566212434,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":51.3745879412176},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F26<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F26<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F26<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F26<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.68675},{"$f":"Bilans!F26*BT26+BU26","v":2.3526541666666665},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.5994972032041495},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC26*Bilans!F26+CD26","v":3.801729166666666},{"v":0.8823506847213167,"d":"88.24%"},3.3544583333333335,null,0.4472708333333326,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":1.88875},{"$f":"CN26*Bilans!F26+CO26","v":1.7318541666666667},1.2743832547169813,96.97674253419814,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":71.05823908531411}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":41.390112217744026},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R27*Bilans!F27+S27","v":4.880513888888888},{"v":0.626344988716466,"d":"62.63%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.056885416666667},null,1.8236284722222216,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC27*Bilans!F27+AD27","v":3.2273148148148145},2.801065688329839,193.14818480520614,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":29.29483154996165},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ27*Bilans!F27+AK27","v":5.400027777777778},{"v":0.5660869800052469,"d":"56.61%"},3.056885416666667,null,2.343142361111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU27*Bilans!F27+AV27","v":2.691851851851852},2.641062194269742,182.11510387141863,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":31.06960058647496},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB27*Bilans!F27+BC27","v":4.880513888888888},{"v":0.626344988716466,"d":"62.63%"},3.056885416666667,null,1.8236284722222216,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W27<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W27<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W27<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W27<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W27<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM27*Bilans!F27+BN27","v":3.2273148148148145},2.801065688329839,193.14818480520614,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":29.29483154996165},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F27<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F27<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F27<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F27<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F27*BT27+BU27","v":2.5254833333333333},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.3531688692025643},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC27*Bilans!F27+CD27","v":5.244583333333333},{"v":0.5828652578056726,"d":"58.29%"},3.056885416666667,null,2.187697916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN27*Bilans!F27+CO27","v":2.5254833333333333},2.477832704402516,170.8595735902516,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":33.116338869127354}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.544835298387802},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R28*Bilans!F28+S28","v":5.4732361111111105},{"v":0.4738379691072467,"d":"47.38%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.5934270833333333},null,2.8798090277777773,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC28*Bilans!F28+AD28","v":3.647685185185185},3.647685185185185,210.95384155092592,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":18.86686323137454},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ28*Bilans!F28+AK28","v":5.677472222222223},{"v":0.45679256222203735,"d":"45.68%"},2.5934270833333333,null,3.0840451388888894,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU28*Bilans!F28+AV28","v":3.0281481481481483},3.0281481481481483,175.12462074074077,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":22.72688591609589},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB28*Bilans!F28+BC28","v":5.4732361111111105},{"v":0.4738379691072467,"d":"47.38%"},2.5934270833333333,null,2.8798090277777773,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W28<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W28<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W28<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W28<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W28<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM28*Bilans!F28+BN28","v":3.647685185185185},3.647685185185185,210.95384155092592,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":18.86686323137454},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F28<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F28<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F28<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F28<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F28*BT28+BU28","v":2.813016666666667},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.010423718199296},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC28*Bilans!F28+CD28","v":5.622916666666667},{"v":0.46122452760281585,"d":"46.12%"},2.5934270833333333,null,3.0294895833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN28*Bilans!F28+CO28","v":2.813016666666667},2.813016666666667,162.68308312083334,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":24.464973249358632}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R29*Bilans!F29+S29","v":5.997125},{"v":0.2753315824943897,"d":"27.53%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.6511979166666668},null,4.345927083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC29*Bilans!F29+AD29","v":4.994583333333333},4.806108490566038,169.26513340212264,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":8.720217735880537},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ29*Bilans!F29+AK29","v":7.067333333333333},{"v":0.2336380412225262,"d":"23.36%"},1.6511979166666668,null,5.416135416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.771125},3.628818396226415,127.80244789209905,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":11.54930005413946},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB29*Bilans!F29+BC29","v":5.997125},{"v":0.2753315824943897,"d":"27.53%"},1.6511979166666668,null,4.345927083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W29<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W29<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W29<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W29<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W29<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM29*Bilans!F29+BN29","v":4.284537037037037},4.122856394129979,145.2018486307652,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":10.165358308300737},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F29<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F29<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F29<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F29<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F29*BT29+BU29","v":3.5115083333333326},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.4116052958315417},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC29*Bilans!F29+CD29","v":7.043083333333334},{"v":0.2344424790278879,"d":"23.44%"},1.6511979166666668,null,5.391885416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN29*Bilans!F29+CO29","v":3.5115083333333326},3.3789985849056596,119.0041064121462,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":12.403175510998361}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":9508.26680154261},null,{"$f":"F30/F32","v":3122.904073337679},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R30*Bilans!F30+S30","v":5.9819249999999995},{"v":0.327909702980228,"d":"32.79%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.9615312500000002},null,4.020393749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC30*Bilans!F30+AD30","v":4.43725},4.269806603773585,182.17877091155657,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":11.891272184348413},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ30*Bilans!F30+AK30","v":6.4188},{"v":0.3055915825387923,"d":"30.56%"},1.9615312500000002,null,4.45726875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.512725},3.3801693396226415,144.22084017134432,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":15.02097303375584},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB30*Bilans!F30+BC30","v":5.9819249999999995},{"v":0.327909702980228,"d":"32.79%"},1.9615312500000002,null,4.020393749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W30<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W30<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W30<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W30<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W30<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM30*Bilans!F30+BN30","v":4.003055555555555},3.8519968553459116,164.35218682783014,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":13.181068003608354},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F30<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F30<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F30<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F30<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F30*BT30+BU30","v":3.255135},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.601542514526511},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC30*Bilans!F30+CD30","v":6.424950000000001},{"v":0.305299068475241,"d":"30.53%"},1.9615312500000002,null,4.463418750000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN30*Bilans!F30+CO30","v":3.255135},3.1322997169811324,133.6450489495047,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":16.209634162638412}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":41.390112217744026},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R31*Bilans!F31+S31","v":5.975549999999999},{"v":0.35004100041000413,"d":"35.00%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.0916875},null,3.8838624999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC31*Bilans!F31+AD31","v":4.2035},4.044877358490566,185.21695668396222,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":13.471532056619482},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ31*Bilans!F31+AK31","v":6.1468},{"v":0.34028884948265764,"d":"34.03%"},2.0916875,null,4.0551125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.4043500000000004},3.2758839622641514,150.0043645740566,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":16.633890463671474},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB31*Bilans!F31+BC31","v":5.975549999999999},{"v":0.35004100041000413,"d":"35.00%"},2.0916875,null,3.8838624999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W31<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W31<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W31<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W31<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W31<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM31*Bilans!F31+BN31","v":3.8850000000000002},3.7383962264150945,171.18303240566036,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":14.575954954954952},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F31<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F31<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F31<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F31<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F31*BT31+BU31","v":3.1476100000000002},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.6904133908023087},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC31*Bilans!F31+CD31","v":6.165700000000001},{"v":0.33924574663055285,"d":"33.92%"},2.0916875,null,4.074012500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN31*Bilans!F31+CO31","v":3.1476100000000002},3.0288322641509438,138.69174379160378,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":17.990661168315}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R37*Bilans!F37+S37","v":5.594652777777777},{"v":0.4465852810843688,"d":"44.66%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.4984895833333334},null,3.096163194444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC37*Bilans!F37+AD37","v":3.7337962962962963},3.7337962962962963,207.42638599537034,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":17.70556218226906},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ37*Bilans!F37+AK37","v":5.734305555555556},{"v":0.43570918206699444,"d":"43.57%"},2.4984895833333334,null,3.235815972222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU37*Bilans!F37+AV37","v":3.0970370370370373},3.0970370370370373,172.0520212962963,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":21.345874043291072},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB37*Bilans!F37+BC37","v":5.594652777777777},{"v":0.4465852810843688,"d":"44.66%"},2.4984895833333334,null,3.096163194444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W37<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W37<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W37<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W37<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W37<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM37*Bilans!F37+BN37","v":3.7337962962962963},3.7337962962962963,207.42638599537034,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":17.70556218226906},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F37<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F37<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F37<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F37<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F37*BT37+BU37","v":2.871916666666667},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":2.9486830837790983},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC37*Bilans!F37+CD37","v":5.7004166666666665},{"v":0.4382994664132739,"d":"43.83%"},2.4984895833333334,null,3.201927083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN37*Bilans!F37+CO37","v":2.871916666666667},2.871916666666667,159.54574052083333,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":23.01910889939935}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R44*Bilans!F44+S44","v":5.471277777777777},{"v":0.4742874404719597,"d":"47.43%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.5949583333333335},null,2.8763194444444435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC44*Bilans!F44+AD44","v":3.6462962962962964},3.6462962962962964,211.00752037037037,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":18.886043372270187},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ44*Bilans!F44+AK44","v":5.676555555555556},{"v":0.4571360762590773,"d":"45.71%"},2.5949583333333335,null,3.0815972222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU44*Bilans!F44+AV44","v":3.0270370370370374},3.0270370370370374,175.17160629629632,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":22.749675394591947},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB44*Bilans!F44+BC44","v":5.471277777777777},{"v":0.4742874404719597,"d":"47.43%"},2.5949583333333335,null,2.8763194444444435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W44<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W44<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W44<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W44<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W44<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM44*Bilans!F44+BN44","v":3.6462962962962964},3.6462962962962964,211.00752037037037,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":18.886043372270187},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F44<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F44<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F44<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F44<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F44*BT44+BU44","v":2.812066666666667},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.0114407291280156},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC44*Bilans!F44+CD44","v":5.621666666666667},{"v":0.46159946635042987,"d":"46.16%"},2.5949583333333335,null,3.0267083333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN44*Bilans!F44+CO44","v":2.812066666666667},2.812066666666667,162.73148593333335,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":24.488789976529716}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R61*Bilans!F61+S61","v":5.306125},{"v":0.5133866522179558,"d":"51.34%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.72409375},null,2.5820312499999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC61*Bilans!F61+AD61","v":3.529166666666667},3.462578616352202,211.10735872641513,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":20.953233280356002},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ61*Bilans!F61+AK61","v":5.5992500000000005},{"v":0.4865104701522525,"d":"48.65%"},2.72409375,null,2.8751562500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU61*Bilans!F61+AV61","v":2.9333333333333336},2.9333333333333336,178.8402,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":24.733710511363633},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB61*Bilans!F61+BC61","v":5.306125},{"v":0.5133866522179558,"d":"51.34%"},2.72409375,null,2.5820312499999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W61<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W61<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W61<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W61<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W61<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM61*Bilans!F61+BN61","v":3.529166666666667},3.462578616352202,211.10735872641513,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":20.953233280356002},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F61<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F61<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F61<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F61<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F61*BT61+BU61","v":2.7319500000000003},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.0997536898637437},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC61*Bilans!F61+CD61","v":5.51625},{"v":0.49383072739632905,"d":"49.38%"},2.72409375,null,2.79215625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN61*Bilans!F61+CO61","v":2.7319500000000003},2.7319500000000003,166.5622105875,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":26.556934607148737}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R71*Bilans!F71+S71","v":5.979324999999999},{"v":0.33693010219938435,"d":"33.69%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.0146145833333335},null,3.964710416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC71*Bilans!F71+AD71","v":4.341916666666666},4.17807075471698,183.58756251533012,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":12.515224267316661},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ71*Bilans!F71+AK71","v":6.3078666666666665},{"v":0.31938128844405933,"d":"31.94%"},2.0146145833333335,null,4.293252083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.468525},3.3376372641509433,146.65828461474055,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":15.666619336269257},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB71*Bilans!F71+BC71","v":5.979324999999999},{"v":0.33693010219938435,"d":"33.69%"},2.0146145833333335,null,3.964710416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W71<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W71<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W71<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W71<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W71<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM71*Bilans!F71+BN71","v":3.9549074074074073},3.805665618448637,167.22380152384693,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":13.739907217943014},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F71<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F71<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F71<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F71<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F71*BT71+BU71","v":3.2112816666666664},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.6370692365374127},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC71*Bilans!F71+CD71","v":6.319216666666668},{"v":0.31880764493489433,"d":"31.88%"},2.0146145833333335,null,4.304602083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN71*Bilans!F71+CO71","v":3.2112816666666664},3.090101226415094,135.78136546459902,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":16.921611516481736}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R77*Bilans!F77+S77","v":5.972099999999999},{"v":0.3620376417005744,"d":"36.20%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.162125},null,3.8099749999999992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC77*Bilans!F77+AD77","v":4.077},3.9231509433962266,186.27512994339622,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":14.40229825852342},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ77*Bilans!F77+AK77","v":5.9996},{"v":0.36037819187945863,"d":"36.04%"},2.162125,null,3.837475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU77*Bilans!F77+AV77","v":3.3457000000000003},3.219447169811321,152.8625710698113,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":17.550339241414346},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB77*Bilans!F77+BC77","v":5.972099999999999},{"v":0.3620376417005744,"d":"36.20%"},2.162125,null,3.8099749999999992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W77<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W77<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W77<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W77<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W77<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM77*Bilans!F77+BN77","v":3.821111111111111},3.6769182389937107,174.58375490566036,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":15.366779005524858},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F77<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F77<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F77<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F77<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F77*BT77+BU77","v":3.08942},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.7410880013152163},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC77*Bilans!F77+CD77","v":6.0254},{"v":0.35883509808477443,"d":"35.88%"},2.162125,null,3.8632750000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN77*Bilans!F77+CO77","v":3.08942},2.972838113207547,141.15332645320754,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":19.006211521903783}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R94*Bilans!F94+S94","v":5.7115},{"v":0.4214523330123435,"d":"42.15%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.407125},null,3.304375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC94*Bilans!F94+AD94","v":3.8166666666666664},3.8166666666666664,203.66114999999996,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":16.63744716157205},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ94*Bilans!F94+AK94","v":5.789000000000001},{"v":0.41581015719467956,"d":"41.58%"},2.407125,null,3.3818750000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU94*Bilans!F94+AV94","v":3.1633333333333336},3.1633333333333336,168.79863,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":20.073632244467856},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB94*Bilans!F94+BC94","v":5.7115},{"v":0.4214523330123435,"d":"42.15%"},2.407125,null,3.304375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W94<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W94<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W94<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W94<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W94<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM94*Bilans!F94+BN94","v":3.8166666666666664},3.8166666666666664,203.66114999999996,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":16.63744716157205},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F94<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F94<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F94<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F94<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F94*BT94+BU94","v":2.9286000000000003},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.8916110404368145},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC94*Bilans!F94+CD94","v":5.775},{"v":0.4168181818181818,"d":"41.68%"},2.407125,null,3.367875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN94*Bilans!F94+CO94","v":2.9286000000000003},2.9286000000000003,156.2730246,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":21.682575291948368}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R104*Bilans!F104+S104","v":8.922125},{"v":0.12854631043613493,"d":"12.85%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.1469062500000002},null,7.775218749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AC104*Bilans!F104+AD104","v":5.4910875},5.283876650943396,122.1407716940448,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.20597741339944},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":8.922125},{"v":0.12854631043613493,"d":"12.85%"},1.1469062500000002,null,7.775218749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AU104*Bilans!F104+AV104","v":5.4910875},5.283876650943396,122.1407716940448,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.20597741339944},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB104*Bilans!F104+BC104","v":8.922125},{"v":0.12854631043613493,"d":"12.85%"},1.1469062500000002,null,7.775218749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W104<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W104<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W104<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W104<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W104<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"BM104*Bilans!F104+BN104","v":4.151944444444444},3.995267295597484,92.35359998820753,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.885081889342343},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F104<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F104<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F104<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F104<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F104*BT104+BU104","v":3.9836325},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.125791496334879},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC104*Bilans!F104+CD104","v":8.6476625},{"v":0.13262615764664734,"d":"13.26%"},1.1469062500000002,null,7.5007562499999985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.6400000000000006},{"$f":"CN104*Bilans!F104+CO104","v":4.288812500000001},4.1269705188679255,95.39801877152124,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":6.665359583800876}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F116<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F116<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F116<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F116<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F116<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F116<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F116<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F116<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F116<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F116<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F116<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F116<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F116<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F116<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F116<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F116*BT116+BU116","v":3.9262208333333337},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.1568761545778026},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F119<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F119<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F119<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F119<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F119<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F119<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F119<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F119<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F119<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F119<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F119<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F119<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F119<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F119<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F119<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F119*BT119+BU119","v":4.3778983333333334},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":1.9343464485104735},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F136<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F136<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F136<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F136<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F136<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F136<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F136<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F136<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F136<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F136<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F136<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F136<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F136<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F136<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F136<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F136*BT136+BU136","v":4.627463333333333},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.8300246772399975},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F142<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F142<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F142<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F142<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F142<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F142<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F142<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F142<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F142<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F142<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F142<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F142<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F142<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F142<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F142<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F142*BT142+BU142","v":4.402503333333334},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":1.9235356459370287},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F152<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F152<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F152<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F152<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F152<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F152<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F152<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F152<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F152<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F152<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F152<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F152<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F152<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F152<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F152<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F152*BT152+BU152","v":4.8166875000000005},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.7581319305068586},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F169<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F169<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F169<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F169<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F169<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F169<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F169<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F169<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F169<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F169<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F169<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F169<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F169<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F169<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F169<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F169*BT169+BU169","v":5.0486775},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.6773446299596788},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F175<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F175<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F175<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F175<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F175<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F175<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F175<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F175<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F175<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F175<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F175<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F175<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F175<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F175<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F175<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F175*BT175+BU175","v":4.601686666666668},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.8402756872530623},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F185<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F185<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F185<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F185<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F185<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F185<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F185<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F185<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F185<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F185<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F185<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F185<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F185<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F185<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F185<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F185*BT185+BU185","v":5.284768333333333},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.6024112238959556},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F201<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F201<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F201<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F201<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F201<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F201<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F201<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F201<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F201<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F201<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F201<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F201<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F201<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F201<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F201<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F201*BT201+BU201","v":5.1318658333333325},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.650154615893912},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F211<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F211<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F211<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F211<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F211<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F211<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F211<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F211<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F211<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F211<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F211<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F211<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F211<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F211<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F211<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":1.1399999999999997},{"$f":"Bilans!F211*BT211+BU211","v":5.664866666666667},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.4948934531598135},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F217<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F217<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F217<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F217<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F217<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F217<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F217<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F217<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F217<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F217<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F217<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F217<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F217<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F217<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F217<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F217*BT217+BU217","v":4.824889166666665},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.755143341224921},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F234<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F234<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F234<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F234<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F234<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F234<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F234<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F234<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F234<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F234<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F234<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F234<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F234<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F234<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F234<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":1.1399999999999997},{"$f":"Bilans!F234*BT234+BU234","v":6.224733333333334},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.3604393376460446},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F244<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F244<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F244<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F244<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F244<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F244<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F244<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F244<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F244<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F244<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F244<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F244<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F244<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F244<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F244<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F244*BT244+BU244","v":4.447026666666666},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.904277335798134},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R250*Bilans!F250+S250","v":9.2945},{"v":0.1052190363476608,"d":"10.52%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A06'!$C$39+'251.A06'!$C$40)","v":0.9779583333333333},null,8.316541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AC250*Bilans!F250+AD250","v":5.81795},5.598404716981132,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":9.2945},{"v":0.1052190363476608,"d":"10.52%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":8.316541666666666},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AU250*Bilans!F250+AV250","v":5.81795},5.598404716981132,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB250*Bilans!F250+BC250","v":9.2945},{"v":0.1052190363476608,"d":"10.52%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":8.316541666666666},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W250<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W250<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W250<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W250<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W250<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"BM250*Bilans!F250+BN250","v":4.305185185185185},4.14272536687631,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F250<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F250<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F250<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F250<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F250*BT250+BU250","v":4.177543333333333},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.027117714244318},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC250*Bilans!F250+CD250","v":9.010383333333333},{"v":0.10853681770845856,"d":"10.85%"},0.9779583333333333,null,{"$f":"CE250-CG250","v":8.032425},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.6400000000000006},{"$f":"CN250*Bilans!F250+CO250","v":4.502583333333334},4.3326745283018875,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A06'!$C$39+'251.A06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W260<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W260<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W260<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W260<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W260<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.103240740740741},2.023873165618449,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F260<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F260<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F260<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F260<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F260*BT260+BU260","v":5.149440833333333},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.6445226515092344},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R277*Bilans!F277+S277","v":9.963874999999998},{"v":0.0676705013528037,"d":"6.77%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A06'!$C$39+'251.A06'!$C$40)","v":0.6742604166666668},null,9.289614583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AC277*Bilans!F277+AD277","v":6.4055124999999995},6.163795047169811,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ277*Bilans!F277+AK277","v":9.963874999999998},{"v":0.0676705013528037,"d":"6.77%"},0.6742604166666668,null,9.289614583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AU277*Bilans!F277+AV277","v":6.4055124999999995},6.163795047169811,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB277*Bilans!F277+BC277","v":9.963874999999998},{"v":0.0676705013528037,"d":"6.77%"},0.6742604166666668,null,9.289614583333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W277<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W277<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W277<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W277<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W277<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"BM277*Bilans!F277+BN277","v":4.580648148148148},4.407793501048218,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F277<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F277<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F277<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F277<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F277*BT277+BU277","v":4.526114166666666},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.8710027589206686},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC277*Bilans!F277+CD277","v":9.662404166666667},{"v":0.06978184777166829,"d":"6.98%"},0.6742604166666668,null,8.988143749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.6400000000000006},{"$f":"CN277*Bilans!F277+CO277","v":4.886854166666667},4.702444575471699,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R286*Bilans!F286+S286","v":9.377749999999999},{"v":0.1002572578710245,"d":"10.03%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A06'!$C$39+'251.A06'!$C$40)","v":0.9401875},null,8.437562499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AC286*Bilans!F286+AD286","v":5.891025000000001},5.668722169811321,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":9.377749999999999},{"v":0.1002572578710245,"d":"10.03%"},0.9401875,null,8.437562499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AU286*Bilans!F286+AV286","v":5.891025000000001},5.668722169811321,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB286*Bilans!F286+BC286","v":9.377749999999999},{"v":0.1002572578710245,"d":"10.03%"},0.9401875,null,8.437562499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W286<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W286<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W286<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W286<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W286<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"BM286*Bilans!F286+BN286","v":4.339444444444444},4.1756918238993705,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F286<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F286<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F286<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F286<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F286*BT286+BU286","v":4.2208950000000005},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.0062977385183127},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC286*Bilans!F286+CD286","v":9.091475},{"v":0.10341418746683018,"d":"10.34%"},0.9401875,null,8.1512875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.6400000000000006},{"$f":"CN286*Bilans!F286+CO286","v":4.550375000000001},4.3786627358490575,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"R292*Bilans!F292+S292","v":7.810416666666669},{"v":0.172918111496399,"d":"17.29%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.3505624999999999},null,6.459854166666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.539999999999999},{"$f":"AC292*Bilans!F292+AD292","v":5.258},5.059584905660377,141.68608590566032,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.586343666793455},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.180000000000001},{"$f":"AJ292*Bilans!F292+AK292","v":8.039250000000001},{"v":0.1679960817240414,"d":"16.80%"},1.3505624999999999,null,6.688687500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.956666666666665},{"$f":"AU292*Bilans!F292+AV292","v":4.063583333333334},3.910240566037736,109.50042169103772,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":8.522280007382644},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"BB292*Bilans!F292+BC292","v":7.810416666666669},{"v":0.172918111496399,"d":"17.29%"},1.3505624999999999,null,6.459854166666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W292<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W292<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W292<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W292<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W292<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.539999999999999},{"$f":"BM292*Bilans!F292+BN292","v":5.537222222222222},5.328270440251572,149.21022127358486,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":6.25421801946423},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F292<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F292<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.1113333333333335},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F292<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F292<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.780666666666665},{"$f":"Bilans!F292*BT292+BU292","v":3.7798833333333333},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.240379225026325},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.180000000000001},{"$f":"CC292*Bilans!F292+CD292","v":8.039250000000001},{"v":0.1679960817240414,"d":"16.80%"},1.3505624999999999,null,6.688687500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.956666666666665},{"$f":"CN292*Bilans!F292+CO292","v":4.063583333333334},3.910240566037736,109.50042169103772,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":8.522280007382644}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"R309*Bilans!F309+S309","v":6.4125},{"v":0.23974658869395715,"d":"23.97%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.5373750000000002},null,4.875125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.539999999999999},{"$f":"AC309*Bilans!F309+AD309","v":5.135999999999999},4.942188679245282,160.5568836226415,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":7.822350077881621},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.180000000000001},{"$f":"AJ309*Bilans!F309+AK309","v":7.3835},{"v":0.20821764745716803,"d":"20.82%"},1.5373750000000002,null,5.846125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.956666666666665},{"$f":"AU309*Bilans!F309+AV309","v":3.8754999999999997},3.729254716981132,121.15229799056604,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":10.366556573345374},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"BB309*Bilans!F309+BC309","v":6.4125},{"v":0.23974658869395715,"d":"23.97%"},1.5373750000000002,null,4.875125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W309<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W309<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W309<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W309<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W309<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.539999999999999},{"$f":"BM309*Bilans!F309+BN309","v":5.367777777777777},5.1652201257861625,167.80250622641506,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":7.484585179051957},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F309<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F309<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.1113333333333335},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F309<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F309<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.780666666666665},{"$f":"Bilans!F309*BT309+BU309","v":3.6100999999999996},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.3457444649797115},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.180000000000001},{"$f":"CC309*Bilans!F309+CD309","v":7.3835},{"v":0.20821764745716803,"d":"20.82%"},1.5373750000000002,null,5.846125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.956666666666665},{"$f":"CN309*Bilans!F309+CO309","v":3.8754999999999997},3.729254716981132,121.15229799056604,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":10.366556573345374}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"R315*Bilans!F315+S315","v":8.704166666666664},{"v":0.14144088080421263,"d":"14.14%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.2311250000000005},null,7.4730416666666635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.539999999999999},{"$f":"AC315*Bilans!F315+AD315","v":5.335999999999999},5.134641509433962,129.06948362264154,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":5.825729010494754},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.180000000000001},{"$f":"AJ315*Bilans!F315+AK315","v":8.4585},{"v":0.14554885618017382,"d":"14.55%"},1.2311250000000005,null,7.227375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.956666666666665},{"$f":"AU315*Bilans!F315+AV315","v":4.183833333333333},4.025952830188679,101.20037629245286,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.430049794845241},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"BB315*Bilans!F315+BC315","v":8.704166666666664},{"v":0.14144088080421263,"d":"14.14%"},1.2311250000000005,null,7.4730416666666635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W315<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W315<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W315<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W315<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W315<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.539999999999999},{"$f":"BM315*Bilans!F315+BN315","v":5.645555555555554},5.4325157232704395,136.55714773584907,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":5.506294233418621},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F315<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F315<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.1113333333333335},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F315<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F315<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.780666666666665},{"$f":"Bilans!F315*BT315+BU315","v":3.8884333333333334},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.1778365133404},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.180000000000001},{"$f":"CC315*Bilans!F315+CD315","v":8.4585},{"v":0.14554885618017382,"d":"14.55%"},1.2311250000000005,null,7.227375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.956666666666665},{"$f":"CN315*Bilans!F315+CO315","v":4.183833333333333},4.025952830188679,101.20037629245286,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":7.430049794845241}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R325*Bilans!F325+S325","v":5.987075},{"v":0.3100655022137967,"d":"31.01%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.856385416666667},null,4.130689583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC325*Bilans!F325+AD325","v":4.626083333333333},4.451514150943396,178.6982454398585,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":10.731285104389965},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ325*Bilans!F325+AK325","v":6.638533333333333},{"v":0.2796378843720501,"d":"27.96%"},1.856385416666667,null,4.782147916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.600275},3.4644155660377356,139.07290017134437,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":13.7888964500397},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB325*Bilans!F325+BC325","v":5.987075},{"v":0.3100655022137967,"d":"31.01%"},1.856385416666667,null,4.130689583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W325<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W325<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W325<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W325<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W325<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM325*Bilans!F325+BN325","v":4.098425925925926},3.9437683438155138,158.31567856787217,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.112898967534962},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F325<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F325<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F325<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F325<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F325*BT325+BU325","v":3.3419983333333327},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.533924690673571},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC325*Bilans!F325+CD325","v":6.634383333333334},{"v":0.27981280601311853,"d":"27.98%"},1.856385416666667,null,4.777997916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN325*Bilans!F325+CO325","v":3.3419983333333327},3.2158851886792448,129.0960831004481,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":14.854531395637046}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R342*Bilans!F342+S342","v":5.870777777777778},{"v":0.3888042470238659,"d":"38.88%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.2825833333333336},null,3.588194444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC342*Bilans!F342+AD342","v":3.9296296296296296},3.781341719077568,190.47374507337526,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":15.85222507068803},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ342*Bilans!F342+AK342","v":5.863555555555556},{"v":0.3892831425756083,"d":"38.93%"},2.2825833333333336,null,3.5809722222222224,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU342*Bilans!F342+AV342","v":3.253703703703704},3.1309224318658284,157.7108247379455,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":19.145373705179278},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB342*Bilans!F342+BC342","v":5.870777777777778},{"v":0.3888042470238659,"d":"38.88%"},2.2825833333333336,null,3.588194444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W342<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W342<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W342<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W342<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W342<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM342*Bilans!F342+BN342","v":3.9296296296296296},3.781341719077568,190.47374507337526,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":15.85222507068803},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F342<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F342<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F342<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F342<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F342*BT342+BU342","v":3.005866666666667},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.8172813474837834},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC342*Bilans!F342+CD342","v":5.876666666666667},{"v":0.3884146341463415,"d":"38.84%"},2.2825833333333336,null,3.5940833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN342*Bilans!F342+CO342","v":3.005866666666667},2.892437735849057,145.6978736301887,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":20.72393097941802}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R352*Bilans!F352+S352","v":5.598569444444444},{"v":0.4457258426631803,"d":"44.57%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.4954270833333334},null,3.103142361111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC352*Bilans!F352+AD352","v":3.736574074074074},3.736574074074074,207.30606377314814,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":17.668992020815264},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ352*Bilans!F352+AK352","v":5.736138888888889},{"v":0.43503602888121606,"d":"43.50%"},2.4954270833333334,null,3.2407118055555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU352*Bilans!F352+AV352","v":3.0992592592592594},3.0992592592592594,171.94767851851853,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":21.30234742471319},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB352*Bilans!F352+BC352","v":5.598569444444444},{"v":0.4457258426631803,"d":"44.57%"},2.4954270833333334,null,3.103142361111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W352<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W352<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W352<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W352<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W352<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM352*Bilans!F352+BN352","v":3.736574074074074},3.736574074074074,207.30606377314814,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":17.668992020815264},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F352<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F352<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F352<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F352<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F352*BT352+BU352","v":2.873816666666667},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":2.946733586469766},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC352*Bilans!F352+CD352","v":5.702916666666667},{"v":0.4375703222035508,"d":"43.76%"},2.4954270833333334,null,3.2074895833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN352*Bilans!F352+CO352","v":2.873816666666667},2.873816666666667,159.44006712083333,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":22.97345487128035}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R358*Bilans!F358+S358","v":5.904069444444444},{"v":0.382202835614795,"d":"38.22%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.2565520833333337},null,3.64751736111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC358*Bilans!F358+AD358","v":3.953240740740741},3.804061844863732,189.24161561189726,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":15.562109638130927},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ358*Bilans!F358+AK358","v":5.879138888888889},{"v":0.38382357110121007,"d":"38.38%"},2.2565520833333337,null,3.6225868055555552,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU358*Bilans!F358+AV358","v":3.2725925925925927},3.149098532494759,156.65899197064988,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":18.7987853949751},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB358*Bilans!F358+BC358","v":5.904069444444444},{"v":0.382202835614795,"d":"38.22%"},2.2565520833333337,null,3.64751736111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W358<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W358<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W358<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W358<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W358<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM358*Bilans!F358+BN358","v":3.953240740740741},3.804061844863732,189.24161561189726,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":15.562109638130927},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F358<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F358<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F358<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F358<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F358*BT358+BU358","v":3.0220166666666666},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.8022254762625143},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC358*Bilans!F358+CD358","v":5.897916666666667},{"v":0.3826015542211233,"d":"38.26%"},2.2565520833333337,null,3.6413645833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN358*Bilans!F358+CO358","v":3.0220166666666666},2.9079783018867924,144.66392357853772,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":20.35752036443655}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R369*Bilans!F369+S369","v":5.970425},{"v":0.3678670976800926,"d":"36.79%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.196322916666667},null,3.7741020833333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC369*Bilans!F369+AD369","v":4.015583333333333},3.8640518867924523,186.64046822287733,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":14.875339199369126},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ369*Bilans!F369+AK369","v":5.928133333333333},{"v":0.3704914841096692,"d":"37.05%"},2.196322916666667,null,3.7318104166666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU369*Bilans!F369+AV369","v":3.317225},3.1920466981132076,154.1814416005896,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":18.00696792248541},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB369*Bilans!F369+BC369","v":5.970425},{"v":0.3678670976800926,"d":"36.79%"},2.196322916666667,null,3.7741020833333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W369<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W369<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W369<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W369<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W369<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM369*Bilans!F369+BN369","v":3.790092592592593},3.6470702306079668,176.15987451126836,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":15.760344294334642},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F369<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F369<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F369<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F369<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F369*BT369+BU369","v":3.0611683333333333},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.76638563152846},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC369*Bilans!F369+CD369","v":5.957283333333334},{"v":0.36867860629985144,"d":"36.87%"},2.196322916666667,null,3.760960416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN369*Bilans!F369+CO369","v":3.0611683333333333},2.945652547169811,142.28017292025942,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":19.513191586436772}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R370*Bilans!F370+S370","v":5.782},{"v":0.4067796610169492,"d":"40.68%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.3520000000000003},null,3.4299999999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC370*Bilans!F370+AD370","v":3.8666666666666667},3.8666666666666667,201.21359999999999,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":16.015143103448274},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ370*Bilans!F370+AK370","v":5.822},{"v":0.40398488491927176,"d":"40.40%"},2.3520000000000003,null,3.4699999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU370*Bilans!F370+AV370","v":3.2033333333333336},3.2033333333333336,166.69506,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":19.331494276795},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB370*Bilans!F370+BC370","v":5.782},{"v":0.4067796610169492,"d":"40.68%"},2.3520000000000003,null,3.4299999999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W370<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W370<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W370<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W370<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W370<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM370*Bilans!F370+BN370","v":3.8666666666666667},3.8666666666666667,201.21359999999999,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":16.015143103448274},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F370<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F370<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F370<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F370<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F370*BT370+BU370","v":2.9628},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.8582327841984796},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC370*Bilans!F370+CD370","v":5.82},{"v":0.4041237113402062,"d":"40.41%"},2.3520000000000003,null,3.468,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN370*Bilans!F370+CO370","v":2.9628},2.9628,154.1781864,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":20.900911300121503}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R371*Bilans!F371+S371","v":5.973425},{"v":0.357428596938384,"d":"35.74%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.1350729166666667},null,3.838352083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC371*Bilans!F371+AD371","v":4.125583333333333},3.9699009433962265,185.91740850589622,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":14.038078857535298},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ371*Bilans!F371+AK371","v":6.056133333333333},{"v":0.3525472110917857,"d":"35.25%"},2.1350729166666667,null,3.9210604166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU371*Bilans!F371+AV371","v":3.3682250000000002},3.241122169811321,151.7874231760613,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":17.1945948286313},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB371*Bilans!F371+BC371","v":5.973425},{"v":0.357428596938384,"d":"35.74%"},2.1350729166666667,null,3.838352083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W371<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W371<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W371<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W371<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W371<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM371*Bilans!F371+BN371","v":3.845648148148148},3.700529350104822,173.3022653917715,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":15.059948787710976},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F371<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F371<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F371<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F371<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F371*BT371+BU371","v":3.1117683333333335},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.7214018480456468},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC371*Bilans!F371+CD371","v":6.0792833333333345},{"v":0.3512047061468319,"d":"35.12%"},2.1350729166666667,null,3.944210416666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN371*Bilans!F371+CO371","v":3.1117683333333335},2.9943431132075475,140.23032809195757,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":18.611688905718662}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.1877429310205425},{"$f":"SUM(AF7:AF372)/229","v":4.01703973133119},{"$f":"SUM(AG7:AG372)/Z373","v":3.7505162950558044},{"$f":"SUM(AH7:AH372)","v":3193.077102572473},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.557295769125021},{"$f":"SUM(AX7:AX372)/229","v":3.4343935140933457},{"$f":"SUM(AY7:AY372)/AR373","v":3.114132539886928},{"$f":"SUM(AZ7:AZ372)","v":3832.556714512125},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9467.161807782257},{"$f":"SUM(BK7:BK372)","v":41.390112217744026},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.880140870127771},{"$f":"SUM(BP7:BP372)/229","v":3.7296025880457364},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.544835298387802},{"$f":"SUM(BR7:BR372)","v":3533.8103515874186},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1406.292500023931},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":857.3630298449236},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":9508.26680154261},{"$f":"SUM(CL7:CL372)","v":41.390112217744026},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.162414283406112},{"$f":"SUM(CQ7:CQ372)/229","v":3.0446874377990163},{"$f":"SUM(CR7:CR372)/CK373","v":2.8327548463844385},{"$f":"SUM(CS7:CS372)","v":4393.9237400913225}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.8528561644491264},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-251-A08","index":56,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4606.616983092462},null,null,"COP",{"$f":"K13","v":3.5837229908480355},{"$f":"L13","v":3.1378557199213044},{"$f":"M13","v":3.412152073375762},{"$f":"N13","v":3.1158309276002996},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9996542170277353},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9996542170277353},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9977947645955405},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9977987990147993},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.412152073375762},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.4578297226472987E-4},{"$f":"1-L3","v":3.4578297226472987E-4},{"$f":"1-M3","v":2.2052354044594935E-3},{"$f":"1-N3","v":0.002201200985200713}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9977947645955405},null,null,"COP-Inst",{"$f":"K14","v":3.584068893427522},{"$f":"L14","v":3.138201622500791},{"$f":"M14","v":3.4143621825913115},{"$f":"N14","v":3.118036984560254}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.2052354044594935E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.4143621825913115},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R7*Bilans!F7+S7","v":6.876716666666667},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.31426395348555397,"d":"31.43%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":4.7156125},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC7*Bilans!F7+AD7","v":3.7860000000000005},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.6431320754716987},{"$f":"AF7*Z7","v":172.8902973396227},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":15.501286758232082},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ7*Bilans!F7+AK7","v":6.89395},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.3134783638794402,"d":"31.35%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":4.732845833333333},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU7*Bilans!F7+AV7","v":3.1637166666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.0443311320754716},{"$f":"AX7*AR7","v":144.47330036933963},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":18.550293167845837},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB7*Bilans!F7+BC7","v":6.876716666666667},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.31426395348555397,"d":"31.43%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":4.7156125},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W7<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W7<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W7<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W7<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W7<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM7*Bilans!F7+BN7","v":3.482037037037037},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.3506394129979036},{"$f":"BP7*BJ7","v":159.00961930293502},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":16.854465085358722},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F7<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F7<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F7<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F7<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F7*BT7+BU7","v":3.0056966666666667},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.8174406908514573},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC7*Bilans!F7+CD7","v":6.941083333333333},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.3113496932515338,"d":"31.13%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"CE7-CG7","v":4.779979166666666},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN7*Bilans!F7+CO7","v":3.0056966666666667},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.8922741509433965},{"$f":"CQ7*CK7","v":137.2572082442453},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":19.5255470445565}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R8*Bilans!F8+S8","v":6.691629629629629},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.3801639970333308,"d":"38.02%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":4.147712962962962},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC8*Bilans!F8+AD8","v":3.392592592592593},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.264570230607967},{"$f":"AF8*Z8","v":184.9183161425577},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":20.647851091703053},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ8*Bilans!F8+AK8","v":6.620148148148148},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.3842688425905206,"d":"38.43%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":4.076231481481481},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU8*Bilans!F8+AV8","v":2.889444444444444},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.7804088050314464},{"$f":"AX8*AR8","v":157.49347635220127},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":24.24332705248991},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB8*Bilans!F8+BC8","v":6.691629629629629},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.3801639970333308,"d":"38.02%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":4.147712962962962},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W8<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W8<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W8<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W8<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W8<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM8*Bilans!F8+BN8","v":3.392592592592593},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.264570230607967},{"$f":"BP8*BJ8","v":184.9183161425577},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":20.647851091703053},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F8<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F8<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F8<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F8<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F8*BT8+BU8","v":2.7485111111111107},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.0810761720369535},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC8*Bilans!F8+CD8","v":6.584074074074074},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.38637424762333356,"d":"38.64%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"CE8-CG8","v":4.040157407407407},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN8*Bilans!F8+CO8","v":2.7485111111111107},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.6447937106918236},{"$f":"CQ8*CK8","v":149.81169494842766},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":25.486433867225088}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2681.8201548283955},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R9*Bilans!F9+S9","v":6.663481481481481},{"v":0.3963237296708428,"d":"39.63%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.6408958333333334},null,4.022585648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC9*Bilans!F9+AD9","v":3.3046296296296296},3.1799266247379454,187.52504295073376,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":22.06846046511628},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ9*Bilans!F9+AK9","v":6.574407407407407},{"v":0.40169336484347273,"d":"40.17%"},2.6408958333333334,null,3.933511574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU9*Bilans!F9+AV9","v":2.823472222222222},2.823472222222222,166.5043921527778,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":24.854533523537807},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB9*Bilans!F9+BC9","v":6.663481481481481},{"v":0.3963237296708428,"d":"39.63%"},2.6408958333333334,null,4.022585648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W9<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W9<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W9<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W9<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W9<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM9*Bilans!F9+BN9","v":3.3046296296296296},3.1799266247379454,187.52504295073376,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":22.06846046511628},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F9<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F9<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F9<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F9<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F9*BT9+BU9","v":2.6857055555555553},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.153127518206857},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC9*Bilans!F9+CD9","v":6.513703703703704},{"v":0.40543689941434014,"d":"40.54%"},2.6408958333333334,null,3.8728078703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN9*Bilans!F9+CO9","v":2.6857055555555553},2.6857055555555553,158.38008516944444,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":26.12947828731122}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R10*Bilans!F10+S10","v":6.483481481481481},{"v":0.5029785451917694,"d":"50.30%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.2610520833333334},null,3.2224293981481473,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC10*Bilans!F10+AD10","v":2.7421296296296296},2.6903913347309576,198.69952462438854,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":32.66727273665891},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ10*Bilans!F10+AK10","v":6.281907407407407},{"v":0.519118139100238,"d":"51.91%"},3.2610520833333334,null,3.0208553240740734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU10*Bilans!F10+AV10","v":2.401597222222222},2.356284067085954,174.02394884564993,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":37.29930050780841},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB10*Bilans!F10+BC10","v":6.483481481481481},{"v":0.5029785451917694,"d":"50.30%"},3.2610520833333334,null,3.2224293981481473,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W10<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W10<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W10<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W10<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W10<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM10*Bilans!F10+BN10","v":2.7421296296296296},2.6903913347309576,198.69952462438854,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":32.66727273665891},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F10<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F10<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F10<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F10<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F10*BT10+BU10","v":2.2840805555555552},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.7075627969537615},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC10*Bilans!F10+CD10","v":6.063703703703704},{"v":0.5377987188492549,"d":"53.78%"},3.2610520833333334,null,2.80265162037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN10*Bilans!F10+CO10","v":2.2840805555555552},2.2409846960167714,165.50848497049265,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":39.21836131063978}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.545559124418033},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R11*Bilans!F11+S11","v":6.5079259259259254},{"v":0.48814835471277196,"d":"48.81%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.1768333333333336},null,3.331092592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC11*Bilans!F11+AD11","v":2.818518518518519},2.818518518518519,202.4654592592593,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":30.328862286465174},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ11*Bilans!F11+AK11","v":6.321629629629629},{"v":0.5025339223360128,"d":"50.25%"},3.1768333333333336,null,3.1447962962962954,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU11*Bilans!F11+AV11","v":2.4588888888888887},2.4124947589098533,173.2991485115304,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":35.43322101915256},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB11*Bilans!F11+BC11","v":6.5079259259259254},{"v":0.48814835471277196,"d":"48.81%"},3.1768333333333336,null,3.331092592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W11<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W11<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W11<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W11<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W11<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM11*Bilans!F11+BN11","v":2.818518518518519},2.818518518518519,202.4654592592593,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":30.328862286465174},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F11<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F11<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F11<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F11<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F11*BT11+BU11","v":2.338622222222222},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.6210945113556563},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC11*Bilans!F11+CD11","v":6.1248148148148145},{"v":0.5186823486726735,"d":"51.87%"},3.1768333333333336,null,2.947981481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN11*Bilans!F11+CO11","v":2.338622222222222},2.2944972746331236,164.8229172259958,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":37.2554201502236}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R12*Bilans!F12+S12","v":6.474296296296296},{"v":0.5085800473095891,"d":"50.86%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.2926979166666674},null,3.1815983796296283,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC12*Bilans!F12+AD12","v":2.7134259259259257},2.662229210342418,198.64156697239693,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":33.35233200622104},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ12*Bilans!F12+AK12","v":6.266981481481481},{"v":0.5254041242017986,"d":"52.54%"},3.2926979166666674,null,2.9742835648148134,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU12*Bilans!F12+AV12","v":2.380069444444444},2.3351624737945493,174.23756419156186,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":38.02371505042094},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB12*Bilans!F12+BF8","v":2.2993240740740744},{"v":1,"d":"100.00%"},3.2926979166666674,null,-0.9933738425925931,0.30168994172360214,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":52.10423042077886},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":22.510519579221143},null,{"$f":"IF(Bilans!W12<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W12<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W12<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W12<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W12<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W12<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM12*Bilans!F12+BN12","v":2.7134259259259257},1.9966719077568134,104.03505315645712,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":57.84121017516381},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F12<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F12<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F12<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F12<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F12*BT12+BU12","v":2.2635861111111106},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.7411309653541056},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC12*Bilans!F12+CD12","v":6.04074074074074},{"v":0.5450818133047212,"d":"54.51%"},3.2926979166666674,null,2.748042824074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":22.510519579221143},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN12*Bilans!F12+CO12","v":2.2635861111111106},2.2208769392033543,165.71017759942347,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":66.76792015433956}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3192.8345622123734},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.5837229908480355},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.1378557199213044},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.412152073375762},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.1158309276002996},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R13*Bilans!F13+S13","v":6.486296296296295},{"v":0.5012651316165136,"d":"50.13%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.251354166666667},null,3.234942129629628,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC13*Bilans!F13+AD13","v":2.7509259259259258},2.6990216631726067,198.70872239692525,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":32.4601970393289},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ13*Bilans!F13+AK13","v":6.286481481481481},{"v":0.5171977641617818,"d":"51.72%"},3.251354166666667,null,3.0351273148148135,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU13*Bilans!F13+AV13","v":2.4081944444444443},2.362756813417191,173.95206349580715,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":37.07989518959038},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB13*Bilans!F13+BC13","v":6.486296296296295},{"v":0.5012651316165136,"d":"50.13%"},3.251354166666667,null,3.234942129629628,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W13<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W13<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W13<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W13<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W13<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM13*Bilans!F13+BN13","v":2.7509259259259258},2.6990216631726067,198.70872239692525,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":32.4601970393289},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F13<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F13<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F13<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F13<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F13*BT13+BU13","v":2.290361111111111},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.6973960359093936},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC13*Bilans!F13+CD13","v":6.0707407407407405},{"v":0.5355778323470198,"d":"53.56%"},3.251354166666667,null,2.8193865740740733,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN13*Bilans!F13+CO13","v":2.290361111111111},2.247146750524109,165.44056164046123,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":38.98756277469029}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.584068893427522},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.138201622500791},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.4143621825913115},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.118036984560254},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R14*Bilans!F14+S14","v":6.588814814814814},{"v":0.4398584441646337,"d":"43.99%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.8981458333333334},null,3.6906689814814806,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC14*Bilans!F14+AD14","v":3.0712962962962966},3.0712962962962966,200.0811328703704,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":25.241180765752183},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ14*Bilans!F14+AK14","v":6.453074074074074},{"v":0.44911088886720657,"d":"44.91%"},2.8981458333333334,null,3.5549282407407405,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU14*Bilans!F14+AV14","v":2.648472222222222},2.648472222222222,172.53604715277774,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":29.270892233467933},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB14*Bilans!F14+BC14","v":6.588814814814814},{"v":0.4398584441646337,"d":"43.99%"},2.8981458333333334,null,3.6906689814814806,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W14<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W14<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W14<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W14<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W14<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM14*Bilans!F14+BN14","v":3.0712962962962966},3.0712962962962966,200.0811328703704,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":25.241180765752183},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F14<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F14<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F14<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F14<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F14*BT14+BU14","v":2.5191055555555555},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.3616582974648983},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC14*Bilans!F14+CD14","v":6.327037037037037},{"v":0.4580573523385822,"d":"45.81%"},2.8981458333333334,null,3.428891203703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN14*Bilans!F14+CO14","v":2.5191055555555555},2.5191055555555555,164.10839096944443,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":30.774075675008103}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.978091014340358},{"$nulls":4},{"$f":"F11","v":3.545559124418033},{"$f":"F15","v":2.978091014340358},{"$f":"F28","v":3.3269942767186556},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R15*Bilans!F15+S15","v":6.505407407407406},{"v":0.489671163875067,"d":"48.97%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.185510416666667},null,3.3198969907407396,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC15*Bilans!F15+AD15","v":2.8106481481481485},2.8106481481481485,202.48541655092595,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":30.501960039532193},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ15*Bilans!F15+AK15","v":6.317537037037036},{"v":0.5042329626231508,"d":"50.42%"},3.185510416666667,null,3.1320266203703695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU15*Bilans!F15+AV15","v":2.452986111111111},2.406703354297694,173.38432472615304,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":35.62145594175945},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB15*Bilans!F15+BC15","v":6.505407407407406},{"v":0.489671163875067,"d":"48.97%"},3.185510416666667,null,3.3198969907407396,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W15<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W15<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W15<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W15<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W15<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM15*Bilans!F15+BN15","v":2.8106481481481485},2.8106481481481485,202.48541655092595,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":30.501960039532193},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F15<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F15<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F15<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F15<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F15*BT15+BU15","v":2.3330027777777778},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.629816549592588},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC15*Bilans!F15+CD15","v":6.118518518518519},{"v":0.5206342690677966,"d":"52.06%"},3.185510416666667,null,2.933008101851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN15*Bilans!F15+CO15","v":2.3330027777777778},2.2889838574423482,164.903547303826,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":37.453421622550366}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.723656391735468},{"$f":"F19","v":3.723656391735468},{"$f":"F19","v":3.723656391735468},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R16*Bilans!F16+S16","v":6.704074074074073},{"v":0.3730629523230762,"d":"37.31%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.501041666666667},null,4.203032407407406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC16*Bilans!F16+AD16","v":3.4314814814814816},3.3019916142557655,183.64026362683444,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":20.043009713977334},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ16*Bilans!F16+AK16","v":6.640370370370371},{"v":0.3766418930224776,"d":"37.66%"},2.501041666666667,null,4.139328703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU16*Bilans!F16+AV16","v":2.918611111111111},2.8084748427672954,156.19332838050315,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":23.56504996668888},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB16*Bilans!F16+BC16","v":6.704074074074073},{"v":0.3730629523230762,"d":"37.31%"},2.501041666666667,null,4.203032407407406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W16<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W16<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W16<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W16<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W16<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM16*Bilans!F16+BN16","v":3.4314814814814816},3.3019916142557655,183.64026362683444,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":20.043009713977334},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F16<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F16<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F16<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F16<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F16*BT16+BU16","v":2.7762777777777776},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.050261094479391},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC16*Bilans!F16+CD16","v":6.615185185185185},{"v":0.37807583561950625,"d":"37.81%"},2.501041666666667,null,4.114143518518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN16*Bilans!F16+CO16","v":2.7762777777777776},2.671512578616352,148.57617205974844,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":24.773175514777982}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":696.4272588924001},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R17*Bilans!F17+S17","v":6.684814814814814},{"v":0.3840638678043105,"d":"38.41%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.5673958333333333},null,4.117418981481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC17*Bilans!F17+AD17","v":3.3712962962962965},3.244077568134172,185.58556747903563,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":20.98498681680857},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ17*Bilans!F17+AK17","v":6.609074074074074},{"v":0.38846528342066183,"d":"38.85%"},2.5673958333333333,null,4.04167824074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU17*Bilans!F17+AV17","v":2.873472222222222},2.7650393081761004,158.18098622248425,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":24.620599352312823},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB17*Bilans!F17+BC17","v":6.684814814814814},{"v":0.3840638678043105,"d":"38.41%"},2.5673958333333333,null,4.117418981481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W17<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W17<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W17<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W17<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W17<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM17*Bilans!F17+BN17","v":3.3712962962962965},3.244077568134172,185.58556747903563,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":20.98498681680857},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F17<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F17<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F17<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F17<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F17*BT17+BU17","v":2.7333055555555554},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.0982163980206834},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC17*Bilans!F17+CD17","v":6.567037037037037},{"v":0.3909519344650612,"d":"39.10%"},2.5673958333333333,null,3.9996412037037032,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN17*Bilans!F17+CO17","v":2.7333055555555554},2.6301619496855344,150.4649897366352,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":25.88316852813545}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4219.221562240496},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R18*Bilans!F18+S18","v":6.678444444444444},{"v":0.3877165965128274,"d":"38.77%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.5893437500000003},null,4.0891006944444435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC18*Bilans!F18+AD18","v":3.3513888888888888},3.2249213836477986,186.18841739386792,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":21.304010029009532},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ18*Bilans!F18+AK18","v":6.598722222222222},{"v":0.39240078045412835,"d":"39.24%"},2.5893437500000003,null,4.009378472222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU18*Bilans!F18+AV18","v":2.8585416666666665},2.750672169811321,158.80799471992927,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":24.977079513155015},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB18*Bilans!F18+BC18","v":6.678444444444444},{"v":0.3877165965128274,"d":"38.77%"},2.5893437500000003,null,4.0891006944444435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W18<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W18<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W18<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W18<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W18<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM18*Bilans!F18+BN18","v":3.3513888888888888},3.2249213836477986,186.18841739386792,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":21.304010029009532},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F18<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F18<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F18<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F18<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F18*BT18+BU18","v":2.7190916666666665},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.1144121387436083},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC18*Bilans!F18+CD18","v":6.551111111111111},{"v":0.3952526077001357,"d":"39.53%"},2.5893437500000003,null,3.961767361111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN18*Bilans!F18+CO18","v":2.7190916666666665},2.616484433962264,151.06076643148586,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":26.258041748010214}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.723656391735468},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4606.616983092462},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R19*Bilans!F19+S19","v":6.661555555555555},{"v":0.397434387196851,"d":"39.74%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.64753125},null,4.014024305555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC19*Bilans!F19+AD19","v":3.298611111111111},3.174135220125786,187.68899616745284,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":22.168429389473687},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ19*Bilans!F19+AK19","v":6.5712777777777776},{"v":0.4028944353795558,"d":"40.29%"},2.64753125,null,3.9237465277777774,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU19*Bilans!F19+AV19","v":2.8189583333333332},2.8189583333333332,166.68712046875,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":24.961558199689602},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB19*Bilans!F19+BC19","v":6.661555555555555},{"v":0.397434387196851,"d":"39.74%"},2.64753125,null,4.014024305555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W19<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W19<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W19<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W19<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W19<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM19*Bilans!F19+BN19","v":3.298611111111111},3.174135220125786,187.68899616745284,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":22.168429389473687},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F19<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F19<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F19<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F19<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F19*BT19+BU19","v":2.681408333333333},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.1581807171069642},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC19*Bilans!F19+CD19","v":6.5088888888888885},{"v":0.4067562521338341,"d":"40.68%"},2.64753125,null,3.8613576388888884,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN19*Bilans!F19+CO19","v":2.681408333333333},2.681408333333333,158.55368580625,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":26.242027976591906}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":4851.340052492019},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R20*Bilans!F20+S20","v":6.552518518518518},{"v":0.4613795303473926,"d":"46.14%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.0231979166666667},null,3.5293206018518513,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC20*Bilans!F20+AD20","v":2.9578703703703706},2.9578703703703706,201.56925266203703,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":27.416560682422908},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ20*Bilans!F20+AK20","v":6.394092592592592},{"v":0.4728110944419183,"d":"47.28%"},3.0231979166666667,null,3.3708946759259257,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU20*Bilans!F20+AV20","v":2.5634027777777777},2.5634027777777777,174.68756824652777,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":31.63554054127272},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB20*Bilans!F20+BC20","v":6.552518518518518},{"v":0.4613795303473926,"d":"46.14%"},3.0231979166666667,null,3.5293206018518513,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W20<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W20<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W20<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W20<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W20<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM20*Bilans!F20+BN20","v":2.9578703703703706},2.9578703703703706,201.56925266203703,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":27.416560682422908},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F20<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F20<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F20<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F20<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F20*BT20+BU20","v":2.4381194444444443},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.4733212568069565},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC20*Bilans!F20+CD20","v":6.236296296296296},{"v":0.484774579819456,"d":"48.48%"},3.0231979166666667,null,3.2130983796296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN20*Bilans!F20+CO20","v":2.4381194444444443},2.4381194444444443,166.14991625069442,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":33.2611401319095}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.6075},{"$f":"R21*Bilans!F21+S21","v":6.364375},{"v":0.5322007267013651,"d":"53.22%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.387125},null,2.9772499999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC21*Bilans!F21+AD21","v":2.6683125},2.6179669811320756,201.27191947641515,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":34.94634984297552},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ21*Bilans!F21+AK21","v":5.92275},{"v":0.5718838377442911,"d":"57.19%"},3.387125,null,2.5356249999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.52875},{"$f":"AU21*Bilans!F21+AV21","v":2.2284875},2.186440566037736,168.0957371575472,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":41.84352935135809},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB21*Bilans!F21+BC21","v":6.1495},{"v":0.550796812749004,"d":"55.08%"},3.387125,null,2.7623749999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W21<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W21<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W21<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W21<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W21<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM21*Bilans!F21+BN21","v":1.8087500000000003},1.7746226415094344,136.43476330188685,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":51.55371506033703},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F21<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F21<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F21<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F21<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.52875},{"$f":"Bilans!F21*BT21+BU21","v":2.2284875},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.800053665557135},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC21*Bilans!F21+CD21","v":3.7763750000000003},{"v":0.8969249611068816,"d":"89.69%"},3.387125,null,0.3892500000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN21*Bilans!F21+CO21","v":1.725375},1.269615566037736,97.6093143325472,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":72.05991518008906}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R22*Bilans!F22+S22","v":6.7391851851851845},{"v":0.35316924097868746,"d":"35.32%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.3800729166666668},null,4.359112268518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC22*Bilans!F22+AD22","v":3.5412037037037036},3.4075733752620545,179.6191558634696,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":18.40810911230226},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ22*Bilans!F22+AK22","v":6.697425925925926},{"v":0.3553712938359403,"d":"35.54%"},2.3800729166666668,null,4.317353009259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU22*Bilans!F22+AV22","v":3.0009027777777777},2.8876611635220124,152.21367333628143,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":21.722417883507273},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB22*Bilans!F22+BC22","v":6.7391851851851845},{"v":0.35316924097868746,"d":"35.32%"},2.3800729166666668,null,4.359112268518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W22<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W22<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W22<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W22<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W22<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM22*Bilans!F22+BN22","v":3.5412037037037036},3.4075733752620545,179.6191558634696,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":18.40810911230226},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F22<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F22<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F22<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F22<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F22*BT22+BU22","v":2.854619444444444},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.966550273278665},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC22*Bilans!F22+CD22","v":6.702962962962963},{"v":0.35507773649021995,"d":"35.51%"},2.3800729166666668,null,4.322890046296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN22*Bilans!F22+CO22","v":2.854619444444444},2.746897955974842,144.79379833085687,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":22.835570707517935}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R23*Bilans!F23+S23","v":6.629259259259259},{"v":0.4161554067266328,"d":"41.62%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.7588020833333333},null,3.8704571759259254,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC23*Bilans!F23+AD23","v":3.1976851851851853},3.1976851851851853,197.62094155092592,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":22.99897683509483},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ23*Bilans!F23+AK23","v":6.518796296296296},{"v":0.4232072852009148,"d":"42.32%"},2.7588020833333333,null,3.7599942129629627,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU23*Bilans!F23+AV23","v":2.7432638888888885},2.7432638888888885,169.53713741319442,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":26.80875427182746},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB23*Bilans!F23+BC23","v":6.629259259259259},{"v":0.4161554067266328,"d":"41.62%"},2.7588020833333333,null,3.8704571759259254,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W23<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W23<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W23<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W23<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W23<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM23*Bilans!F23+BN23","v":3.1976851851851853},3.1976851851851853,197.62094155092592,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":22.99897683509483},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F23<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F23<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F23<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F23<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F23*BT23+BU23","v":2.609347222222222},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.2453987038993066},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC23*Bilans!F23+CD23","v":6.428148148148148},{"v":0.42917524919336253,"d":"42.92%"},2.7588020833333333,null,3.669346064814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN23*Bilans!F23+CO23","v":2.609347222222222},2.609347222222222,161.2609200173611,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":28.184630574909644}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.6075},{"$f":"R24*Bilans!F24+S24","v":6.44359375},{"v":0.5163898251654987,"d":"51.64%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.32740625},null,3.1161874999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC24*Bilans!F24+AD24","v":2.692078125},2.641284198113208,199.27894985819574,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":33.9921098093632},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ24*Bilans!F24+AK24","v":6.0031875},{"v":0.5542732506689155,"d":"55.43%"},3.32740625,null,2.67578125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.52875},{"$f":"AU24*Bilans!F24+AV24","v":2.247621875},2.20521391509434,166.37842816255895,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":40.713883530958505},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB24*Bilans!F24+BC24","v":6.232375},{"v":0.5338905714113801,"d":"53.39%"},3.32740625,null,2.90496875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W24<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W24<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W24<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W24<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W24<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM24*Bilans!F24+BN24","v":1.8629166666666672},1.827767295597485,137.9009299764151,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":49.12158277274053},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F24<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F24<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F24<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F24<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.52875},{"$f":"Bilans!F24*BT24+BU24","v":2.247621875},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.767703183180336},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC24*Bilans!F24+CD24","v":3.8165937500000005},{"v":0.8718261538839442,"d":"87.18%"},3.32740625,null,0.48918750000000033,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN24*Bilans!F24+CO24","v":1.73634375},1.2776869103773587,96.39860259242334,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":70.26981474943894}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R25*Bilans!F25+S25","v":6.531481481481481},{"v":0.4739624681032039,"d":"47.40%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.0956770833333334},null,3.4358043981481474,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC25*Bilans!F25+AD25","v":2.89212962962963},2.89212962962963,202.1200943287037,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":28.755501360653103},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ25*Bilans!F25+AK25","v":6.359907407407407},{"v":0.48674876614206475,"d":"48.67%"},3.0956770833333334,null,3.2642303240740738,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU25*Bilans!F25+AV25","v":2.514097222222222},2.514097222222222,175.70082699652772,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":33.07932436538408},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB25*Bilans!F25+BC25","v":6.531481481481481},{"v":0.4739624681032039,"d":"47.40%"},3.0956770833333334,null,3.4358043981481474,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W25<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W25<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W25<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W25<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W25<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM25*Bilans!F25+BN25","v":2.89212962962963},2.89212962962963,202.1200943287037,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":28.755501360653103},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F25<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F25<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F25<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F25<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F25*BT25+BU25","v":2.391180555555555},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.541502574261171},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC25*Bilans!F25+CD25","v":6.183703703703704},{"v":0.5006185987661715,"d":"50.06%"},3.0956770833333334,null,3.0880266203703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN25*Bilans!F25+CO25","v":2.391180555555555},2.34606394129979,163.95761111766242,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":35.448580934211144}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9486.04140042078},null,{"$f":"F26/F28","v":2851.2346615085444},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.6075},{"$f":"R26*Bilans!F26+S26","v":6.407708333333334},{"v":0.5235035926780895,"d":"52.35%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.3544583333333335},null,3.0532500000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC26*Bilans!F26+AD26","v":2.6813125},2.630721698113208,200.1900290613208,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":34.42227661897786},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ26*Bilans!F26+AK26","v":5.96675},{"v":0.5621918688286477,"d":"56.22%"},3.3544583333333335,null,2.6122916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.52875},{"$f":"AU26*Bilans!F26+AV26","v":2.238954166666667},2.1967097484276734,167.16302172610068,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":41.22321124345916},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB26*Bilans!F26+BC26","v":6.194833333333333},{"v":0.5414929107589659,"d":"54.15%"},3.3544583333333335,null,2.840375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W26<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W26<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W26<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W26<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W26<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM26*Bilans!F26+BN26","v":1.83837962962963},1.8036932215234107,137.255643078267,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":50.205560967577576},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F26<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F26<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F26<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F26<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.52875},{"$f":"Bilans!F26*BT26+BU26","v":2.238954166666667},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.7822891683534934},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC26*Bilans!F26+CD26","v":3.7983750000000005},{"v":0.8831298471934269,"d":"88.31%"},3.3544583333333335,null,0.44391666666666696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN26*Bilans!F26+CO26","v":1.731375},1.2740306603773586,96.94991116273587,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":71.07790480739149}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":22.510519579221143},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R27*Bilans!F27+S27","v":6.54274074074074},{"v":0.4672178736399969,"d":"46.72%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.056885416666667},null,3.4858553240740733,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC27*Bilans!F27+AD27","v":2.9273148148148147},2.9273148148148147,201.85372488425926,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":28.03140512414993},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ27*Bilans!F27+AK27","v":6.378203703703703},{"v":0.4792705844267079,"d":"47.93%"},3.056885416666667,null,3.3213182870370366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU27*Bilans!F27+AV27","v":2.540486111111111},2.540486111111111,175.17985491319445,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":32.29962452505262},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB27*Bilans!F27+BC27","v":6.54274074074074},{"v":0.4672178736399969,"d":"46.72%"},3.056885416666667,null,3.4858553240740733,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W27<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W27<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W27<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W27<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W27<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM27*Bilans!F27+BN27","v":2.9273148148148147},2.9273148148148147,201.85372488425926,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":28.03140512414993},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F27<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F27<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F27<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F27<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F27*BT27+BU27","v":2.4163027777777777},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.5046816859646364},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC27*Bilans!F27+CD27","v":6.2118518518518515},{"v":0.49210533180300503,"d":"49.21%"},3.056885416666667,null,3.1549664351851847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN27*Bilans!F27+CO27","v":2.4163027777777777},2.4163027777777777,166.61676211736113,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":33.95962966837536}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.3269942767186556},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R28*Bilans!F28+S28","v":6.677259259259259},{"v":0.38839694291292726,"d":"38.84%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.5934270833333333},null,4.0838321759259255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC28*Bilans!F28+AD28","v":3.347685185185185},3.2213574423480082,186.2983489452306,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":21.36378180058083},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ28*Bilans!F28+AK28","v":6.596796296296296},{"v":0.39313432867244763,"d":"39.31%"},2.5934270833333333,null,4.003369212962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU28*Bilans!F28+AV28","v":2.8557638888888888},2.747999213836478,158.92297753439465,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":25.04381265958223},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB28*Bilans!F28+BC28","v":6.677259259259259},{"v":0.38839694291292726,"d":"38.84%"},2.5934270833333333,null,4.0838321759259255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W28<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W28<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W28<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W28<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W28<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM28*Bilans!F28+BN28","v":3.347685185185185},3.2213574423480082,186.2983489452306,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":21.36378180058083},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F28<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F28<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F28<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F28<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F28*BT28+BU28","v":2.716447222222222},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.117443999554537},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC28*Bilans!F28+CD28","v":6.548148148148148},{"v":0.3960550410067873,"d":"39.61%"},2.5934270833333333,null,3.954721064814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN28*Bilans!F28+CO28","v":2.716447222222222},2.6139397798742134,151.1700188346305,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":26.328218434822446}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R29*Bilans!F29+S29","v":7.884041666666667},{"v":0.20943546298694093,"d":"20.94%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.6511979166666668},null,6.23284375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC29*Bilans!F29+AD29","v":4.785},4.604433962264151,162.16240860849058,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":9.10216388018112},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ29*Bilans!F29+AK29","v":8.217625},{"v":0.20093371462760432,"d":"20.09%"},1.6511979166666668,null,6.566427083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.6715416666666667},3.532992924528302,124.42759456073114,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":11.862552061463735},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB29*Bilans!F29+BC29","v":7.884041666666667},{"v":0.20943546298694093,"d":"20.94%"},1.6511979166666668,null,6.23284375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W29<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W29<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W29<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W29<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W29<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM29*Bilans!F29+BN29","v":3.944537037037037},3.7956865828092243,133.67933683831237,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":11.041562991479072},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F29<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F29<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F29<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F29<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F29*BT29+BU29","v":3.443591666666667},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.4591684824294173},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC29*Bilans!F29+CD29","v":8.231458333333334},{"v":0.20059603654678443,"d":"20.06%"},1.6511979166666668,null,6.580260416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN29*Bilans!F29+CO29","v":3.443591666666667},3.313644811320755,116.70242819870285,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":12.647798688868935}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":9508.229585317597},null,{"$f":"F30/F32","v":3223.0698848360976},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R30*Bilans!F30+S30","v":7.270975},{"v":0.26977554592059527,"d":"26.98%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.9615312500000002},null,5.30944375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC30*Bilans!F30+AD30","v":4.1770000000000005},4.0193773584905665,171.49376891037736,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":12.632163634187211},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ30*Bilans!F30+AK30","v":7.412025},{"v":0.26464174770052723,"d":"26.46%"},1.9615312500000002,null,5.45049375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.3624750000000003},3.2355891509433965,138.05207340601413,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":15.692175406508595},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB30*Bilans!F30+BC30","v":7.270975},{"v":0.26977554592059527,"d":"26.98%"},1.9615312500000002,null,5.30944375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W30<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W30<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W30<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W30<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W30<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM30*Bilans!F30+BN30","v":3.6630555555555557},3.5248270440251575,150.39291428066036,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":14.404517403503446},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F30<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F30<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F30<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F30<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F30*BT30+BU30","v":3.1770850000000004},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.665453424451425},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC30*Bilans!F30+CD30","v":7.446125},{"v":0.2634298040927328,"d":"26.34%"},1.9615312500000002,null,5.48459375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN30*Bilans!F30+CO30","v":3.1770850000000004},3.0571950000000006,130.44057476625,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":16.60784886145633}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":22.510519579221143},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R31*Bilans!F31+S31","v":7.013850000000001},{"v":0.29822244558979727,"d":"29.82%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.0916875},null,4.922162500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC31*Bilans!F31+AD31","v":3.9220000000000006},3.7740000000000005,172.813347,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":14.438445945945942},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ31*Bilans!F31+AK31","v":7.07415},{"v":0.2956803997653428,"d":"29.57%"},2.0916875,null,4.9824625000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.2328500000000004},3.110855660377359,142.44763611650944,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":17.516304499126154},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB31*Bilans!F31+BC31","v":7.013850000000001},{"v":0.29822244558979727,"d":"29.82%"},2.0916875,null,4.922162500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W31<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W31<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W31<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W31<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W31<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM31*Bilans!F31+BN31","v":3.5450000000000004},3.41122641509434,156.20176316037734,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":15.973930888575454},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F31<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F31<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F31<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F31<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F31*BT31+BU31","v":3.06531},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.7626478538951216},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC31*Bilans!F31+CD31","v":7.116750000000001},{"v":0.2939104928513717,"d":"29.39%"},2.0916875,null,5.025062500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN31*Bilans!F31+CO31","v":3.06531},2.949637924528302,135.06539538311318,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":18.473689447396836}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R37*Bilans!F37+S37","v":6.704814814814815},{"v":0.3726411023034856,"d":"37.26%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.4984895833333334},null,4.206325231481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC37*Bilans!F37+AD37","v":3.4337962962962965},3.3042190775681344,183.56176058045074,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":20.007439261156797},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ37*Bilans!F37+AK37","v":6.641574074074074},{"v":0.3761893724992681,"d":"37.62%"},2.4984895833333334,null,4.1430844907407405,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU37*Bilans!F37+AV37","v":2.920347222222222},2.810145440251572,156.11411725137575,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":23.525103559793592},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB37*Bilans!F37+BC37","v":6.704814814814815},{"v":0.3726411023034856,"d":"37.26%"},2.4984895833333334,null,4.206325231481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W37<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W37<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W37<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W37<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W37<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM37*Bilans!F37+BN37","v":3.4337962962962965},3.3042190775681344,183.56176058045074,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":20.007439261156797},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F37<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F37<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F37<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F37<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F37*BT37+BU37","v":2.7779305555555553},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.048446288942481},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC37*Bilans!F37+CD37","v":6.617037037037037},{"v":0.37758434316578976,"d":"37.76%"},2.4984895833333334,null,4.1185474537037035,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN37*Bilans!F37+CO37","v":2.7779305555555553},2.6731029874213834,148.50089508746066,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":24.731169285689287}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R44*Bilans!F44+S44","v":6.676814814814814},{"v":0.3886521350832622,"d":"38.87%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.5949583333333335},null,4.081856481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC44*Bilans!F44+AD44","v":3.3462962962962965},3.2200209643605873,186.3393931865828,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":21.38623032650802},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ44*Bilans!F44+AK44","v":6.596074074074074},{"v":0.3934095196918482,"d":"39.34%"},2.5949583333333335,null,4.00111574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU44*Bilans!F44+AV44","v":2.854722222222222},2.746996855345912,158.96596102201258,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":25.068871071324313},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB44*Bilans!F44+BC44","v":6.676814814814814},{"v":0.3886521350832622,"d":"38.87%"},2.5949583333333335,null,4.081856481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W44<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W44<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W44<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W44<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W44<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM44*Bilans!F44+BN44","v":3.3462962962962965},3.2200209643605873,186.3393931865828,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":21.38623032650802},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F44<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F44<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F44<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F44<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F44*BT44+BU44","v":2.7154555555555553},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.118582469780365},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC44*Bilans!F44+CD44","v":6.547037037037037},{"v":0.39635614074786446,"d":"39.64%"},2.5949583333333335,null,3.9520787037037035,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN44*Bilans!F44+CO44","v":2.7154555555555553},2.6129855345911945,151.21085990125783,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":26.354569930971273}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R61*Bilans!F61+S61","v":6.639333333333333},{"v":0.4102962772366704,"d":"41.03%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.72409375},null,3.915239583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC61*Bilans!F61+AD61","v":3.229166666666667},3.229166666666667,196.87664062500002,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":22.467783483870964},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ61*Bilans!F61+AK61","v":6.535166666666666},{"v":0.4168361556706027,"d":"41.68%"},2.72409375,null,3.811072916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU61*Bilans!F61+AV61","v":2.7668749999999998},2.7668749999999998,168.69152671874997,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":26.221718545290265},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB61*Bilans!F61+BC61","v":6.639333333333333},{"v":0.4102962772366704,"d":"41.03%"},2.72409375,null,3.915239583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W61<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W61<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W61<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W61<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W61<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM61*Bilans!F61+BN61","v":3.229166666666667},3.229166666666667,196.87664062500002,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":22.467783483870964},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F61<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F61<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F61<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F61<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F61*BT61+BU61","v":2.6318249999999996},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.2176805422181403},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC61*Bilans!F61+CD61","v":6.453333333333333},{"v":0.422121965392562,"d":"42.21%"},2.72409375,null,3.729239583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN61*Bilans!F61+CO61","v":2.6318249999999996},2.6318249999999996,160.45776455624997,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":27.56726511071215}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R71*Bilans!F71+S71","v":7.166108333333334},{"v":0.28113091368746174,"d":"28.11%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.0146145833333335},null,5.15149375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC71*Bilans!F71+AD71","v":4.073},3.919301886792453,172.21706438207548,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":13.34153224486455},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ71*Bilans!F71+AK71","v":7.274225},{"v":0.27695247030897907,"d":"27.70%"},2.0146145833333335,null,5.259610416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.3096083333333337},3.184717452830189,139.9388734154481,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":16.418879625736174},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB71*Bilans!F71+BC71","v":7.166108333333334},{"v":0.28113091368746174,"d":"28.11%"},2.0146145833333335,null,5.15149375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W71<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W71<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W71<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W71<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W71<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM71*Bilans!F71+BN71","v":3.6149074074074075},3.478495807127883,152.8477146370545,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":15.032213749647802},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F71<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F71<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F71<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F71<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F71*BT71+BU71","v":3.1314983333333335},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.7042556602637786},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC71*Bilans!F71+CD71","v":7.311791666666667},{"v":0.2755295384738123,"d":"27.55%"},2.0146145833333335,null,5.297177083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN71*Bilans!F71+CO71","v":3.1314983333333335},3.0133285849056604,132.40791801719337,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":17.352735032590893}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R77*Bilans!F77+S77","v":6.8747},{"v":0.3145046329294369,"d":"31.45%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.162125},null,4.712574999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC77*Bilans!F77+AD77","v":3.7840000000000003},3.6412075471698118,172.88817554716982,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":15.51748678646934},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ77*Bilans!F77+AK77","v":6.8913},{"v":0.31374704337352893,"d":"31.37%"},2.162125,null,4.729175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU77*Bilans!F77+AV77","v":3.1627},3.043352830188679,144.50143573018866,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":18.565836152654377},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB77*Bilans!F77+BC77","v":6.8747},{"v":0.3145046329294369,"d":"31.45%"},2.162125,null,4.712574999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W77<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W77<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W77<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W77<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W77<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM77*Bilans!F77+BN77","v":3.4811111111111113},3.349748427672956,159.04940509433962,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":16.867651771465045},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F77<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F77<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F77<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F77<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F77*BT77+BU77","v":3.00482},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.818262688954165},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC77*Bilans!F77+CD77","v":6.9385},{"v":0.311612740505873,"d":"31.16%"},2.162125,null,4.776375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN77*Bilans!F77+CO77","v":3.00482},2.891430566037736,137.28801470603773,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":19.54132693472487}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R94*Bilans!F94+S94","v":6.731333333333333},{"v":0.35760002971179566,"d":"35.76%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.407125},null,4.324208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC94*Bilans!F94+AD94","v":3.5166666666666666},3.3839622641509433,180.57161037735847,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":18.764863507109006},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ94*Bilans!F94+AK94","v":6.684666666666667},{"v":0.36009648947840833,"d":"36.01%"},2.407125,null,4.277541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU94*Bilans!F94+AV94","v":2.9825},2.869952830188679,153.1435529716981,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":22.125656328583403},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB94*Bilans!F94+BC94","v":6.731333333333333},{"v":0.35760002971179566,"d":"35.76%"},2.407125,null,4.324208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W94<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W94<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W94<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W94<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W94<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM94*Bilans!F94+BN94","v":3.5166666666666666},3.3839622641509433,180.57161037735847,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":18.764863507109006},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F94<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F94<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F94<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F94<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F94*BT94+BU94","v":2.8370999999999995},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.9848690892190115},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC94*Bilans!F94+CD94","v":6.683333333333334},{"v":0.3601683291770574,"d":"36.02%"},2.407125,null,4.276208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN94*Bilans!F94+CO94","v":2.8370999999999995},2.730039622641509,145.67764430377355,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":23.25958549222798}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R104*Bilans!F104+S104","v":10.34515},{"v":0.11086414890069261,"d":"11.09%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.1469062500000002},null,9.19824375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AC104*Bilans!F104+AD104","v":5.2226},5.025520754716981,116.16868138584904,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.473610366484127},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ104*Bilans!F104+AK104","v":10.34515},{"v":0.11086414890069261,"d":"11.09%"},1.1469062500000002,null,9.19824375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AU104*Bilans!F104+AV104","v":5.2226},5.025520754716981,116.16868138584904,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.473610366484127},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB104*Bilans!F104+BC104","v":10.34515},{"v":0.11086414890069261,"d":"11.09%"},1.1469062500000002,null,9.19824375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W104<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W104<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W104<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W104<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W104<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"BM104*Bilans!F104+BN104","v":4.191944444444444},4.03375786163522,93.24333829009433,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.819383672387516},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F104<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F104<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F104<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F104<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F104*BT104+BU104","v":3.8757274999999995},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.1849761349380876},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.2549999999999999},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":7.420000000000002},{"$f":"CC104*Bilans!F104+CD104","v":10.1325625},{"v":0.11319014809925922,"d":"11.32%"},1.1469062500000002,null,8.98565625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN104*Bilans!F104+CO104","v":4.1398874999999995},3.983665330188679,92.08541185630895,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":6.905133895546679}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F116<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F116<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F116<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F116<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F116<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F116<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F116<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F116<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F116<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F116<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F116<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F116<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F116<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F116<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F116<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F116*BT116+BU116","v":3.8233791666666663},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.214892042843407},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F119<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F119<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F119<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F119<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F119<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F119<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F119<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F119<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F119<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F119<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F119<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F119<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F119<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F119<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F119<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F119*BT119+BU119","v":4.235221666666666},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":1.9995109487830642},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F136<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F136<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F136<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F136<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F136<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F136<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F136<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F136<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F136<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F136<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F136<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F136<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F136<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F136<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F136<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F136*BT136+BU136","v":4.462776666666667},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.8975567736282095},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F142<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F142<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F142<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F142<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F142<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F142<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F142<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F142<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F142<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F142<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F142<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F142<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F142<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F142<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F142<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F142*BT142+BU142","v":4.257656666666666},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":1.9889748648176402},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F152<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F152<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F152<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F152<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F152<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F152<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F152<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F152<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F152<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F152<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F152<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F152<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F152<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F152<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F152<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F152*BT152+BU152","v":4.6353124999999995},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.8269258206481778},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F169<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F169<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F169<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F169<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F169<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F169<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F169<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F169<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F169<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F169<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F169<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F169<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F169<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F169<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F169<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F169*BT169+BU169","v":4.8468425},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.7471935787109352},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F175<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F175<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F175<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F175<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F175<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F175<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F175<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F175<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F175<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F175<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F175<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F175<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F175<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F175<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F175<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F175*BT175+BU175","v":4.439273333333333},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.9076032172735304},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F185<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F185<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F185<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F185<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F185<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F185<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F185<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F185<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F185<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F185<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F185<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F185<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F185<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F185<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F185<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F185*BT185+BU185","v":5.062111666666667},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.672893181868421},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F201<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F201<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F201<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F201<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F201<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F201<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F201<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F201<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F201<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F201<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F201<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F201<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F201<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F201<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F201<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F201*BT201+BU201","v":4.922694166666666},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7202718280501053},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F211<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F211<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F211<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F211<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F211<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F211<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F211<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.18520000000000003},{"$f":"IF(Bilans!F211<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F211<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F211<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F211<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F211<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F211<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F211<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F211<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":1.371999999999999},{"$f":"Bilans!F211*BT211+BU211","v":5.400871666666666},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.5679639539092776},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F217<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F217<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F217<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F217<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F217<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F217<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F217<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F217<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F217<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F217<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F217<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F217<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F217<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F217<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F217<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F217*BT217+BU217","v":4.642790833333333},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8239831164100309},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F234<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F234<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F234<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F234<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F234<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F234<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F234<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.18520000000000003},{"$f":"IF(Bilans!F234<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F234<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F234<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F234<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F234<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F234<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F234<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F234<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":1.371999999999999},{"$f":"Bilans!F234*BT234+BU234","v":5.899368333333333},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.4354709885080785},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F244<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F244<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F244<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F244<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F244<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F244<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F244<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F244<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F244<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F244<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F244<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F244<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F244<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F244<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F244<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F244*BT244+BU244","v":4.298253333333333},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.9701891527310138},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R250*Bilans!F250+S250","v":10.637533333333334},{"v":0.09193469037308147,"d":"9.19%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A08'!$C$39+'251.A08'!$C$40)","v":0.9779583333333333},null,9.659575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AC250*Bilans!F250+AD250","v":5.5094666666666665},5.3015622641509434,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ250*Bilans!F250+AK250","v":10.637533333333334},{"v":0.09193469037308147,"d":"9.19%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":9.659575},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AU250*Bilans!F250+AV250","v":5.5094666666666665},5.3015622641509434,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB250*Bilans!F250+BC250","v":10.637533333333334},{"v":0.09193469037308147,"d":"9.19%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":9.659575},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W250<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W250<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W250<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W250<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W250<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"BM250*Bilans!F250+BN250","v":4.345185185185185},4.181215932914046,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F250<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F250<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F250<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F250<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F250*BT250+BU250","v":4.052536666666667},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.089647248025703},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.2549999999999999},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":7.420000000000002},{"$f":"CC250*Bilans!F250+CD250","v":10.484250000000001},{"v":0.09327880709953817,"d":"9.33%"},0.9779583333333333,null,{"$f":"CE250-CG250","v":9.506291666666668},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN250*Bilans!F250+CO250","v":4.33435},4.170789622641509,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A08'!$C$39+'251.A08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W260<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W260<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W260<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W260<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W260<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.103240740740741},2.023873165618449,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F260<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F260<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F260<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F260<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F260*BT260+BU260","v":4.938719166666667},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.714689944344191},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R277*Bilans!F277+S277","v":11.163116666666667},{"v":0.06040073187446159,"d":"6.04%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A08'!$C$39+'251.A08'!$C$40)","v":0.6742604166666668},null,10.488856250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AC277*Bilans!F277+AD277","v":6.025133333333333},5.797769811320754,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ277*Bilans!F277+AK277","v":11.163116666666667},{"v":0.06040073187446159,"d":"6.04%"},0.6742604166666668,null,10.488856250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AU277*Bilans!F277+AV277","v":6.025133333333333},5.797769811320754,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB277*Bilans!F277+BC277","v":11.163116666666667},{"v":0.06040073187446159,"d":"6.04%"},0.6742604166666668,null,10.488856250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W277<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W277<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W277<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W277<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W277<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"BM277*Bilans!F277+BN277","v":4.620648148148147},4.446284067085953,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F277<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F277<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F277<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F277<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F277*BT277+BU277","v":4.370365833333333},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.9376803718429958},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.2549999999999999},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":7.420000000000002},{"$f":"CC277*Bilans!F277+CD277","v":11.1164375},{"v":0.06065436131554437,"d":"6.07%"},0.6742604166666668,null,10.442177083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN277*Bilans!F277+CO277","v":4.6839125},4.50716108490566,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R286*Bilans!F286+S286","v":10.702900000000001},{"v":0.08784418241784935,"d":"8.78%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A08'!$C$39+'251.A08'!$C$40)","v":0.9401875},null,9.762712500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AC286*Bilans!F286+AD286","v":5.573600000000001},5.363275471698114,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ286*Bilans!F286+AK286","v":10.702900000000001},{"v":0.08784418241784935,"d":"8.78%"},0.9401875,null,9.762712500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AU286*Bilans!F286+AV286","v":5.573600000000001},5.363275471698114,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB286*Bilans!F286+BC286","v":10.702900000000001},{"v":0.08784418241784935,"d":"8.78%"},0.9401875,null,9.762712500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W286<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W286<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W286<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W286<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W286<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"BM286*Bilans!F286+BN286","v":4.379444444444444},4.214182389937107,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F286<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F286<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F286<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F286<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F286*BT286+BU286","v":4.092065},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.0694617737067365},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.2549999999999999},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":7.420000000000002},{"$f":"CC286*Bilans!F286+CD286","v":10.562875},{"v":0.08900867424825154,"d":"8.90%"},0.9401875,null,9.6226875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN286*Bilans!F286+CO286","v":4.377825},4.212624056603773,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"R292*Bilans!F292+S292","v":9.45491666666667},{"v":0.1428423483372848,"d":"14.28%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.3505624999999999},null,8.104354166666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.06333333333333317},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.456666666666668},{"$f":"AC292*Bilans!F292+AD292","v":5.025083333333333},4.835457547169811,135.40973542216975,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.891626009518912},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":4.636666666666663},{"$f":"AJ292*Bilans!F292+AK292","v":9.423333333333336},{"v":0.1433211001061195,"d":"14.33%"},1.3505624999999999,null,8.072770833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU292*Bilans!F292+AV292","v":3.9406666666666665},3.791962264150943,106.18821526415091,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":8.78810565048215},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"BB292*Bilans!F292+BC292","v":9.45491666666667},{"v":0.1428423483372848,"d":"14.28%"},1.3505624999999999,null,8.104354166666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W292<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W292<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W292<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W292<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W292<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.456666666666668},{"$f":"BM292*Bilans!F292+BN292","v":5.453888888888891},5.248081761006291,146.96465759433963,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":6.34978007537944},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F292<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F292<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F292<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F292<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F292*BT292+BU292","v":3.6914999999999996},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.2940192585732784},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.636666666666663},{"$f":"CC292*Bilans!F292+CD292","v":9.423333333333336},{"v":0.1433211001061195,"d":"14.33%"},1.3505624999999999,null,8.072770833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN292*Bilans!F292+CO292","v":3.9406666666666665},3.791962264150943,106.18821526415091,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":8.78810565048215}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"R309*Bilans!F309+S309","v":8.3315},{"v":0.18452559563103885,"d":"18.45%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.5373750000000002},null,6.794125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.06333333333333317},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.456666666666668},{"$f":"AC309*Bilans!F309+AD309","v":4.9285},4.742518867924528,154.07021046226416,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.151687125900375},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":4.636666666666663},{"$f":"AJ309*Bilans!F309+AK309","v":8.61},{"v":0.17855691056910572,"d":"17.86%"},1.5373750000000002,null,7.0726249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU309*Bilans!F309+AV309","v":3.7779999999999996},3.6354339622641505,118.10434313207547,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":10.634089465325571},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"BB309*Bilans!F309+BC309","v":8.3315},{"v":0.18452559563103885,"d":"18.45%"},1.5373750000000002,null,6.794125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W309<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W309<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W309<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W309<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W309<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.456666666666668},{"$f":"BM309*Bilans!F309+BN309","v":5.284444444444445},5.0850314465408815,165.19741660377363,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":7.602613751051302},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F309<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F309<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F309<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F309<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F309*BT309+BU309","v":3.5389999999999997},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.392871458893263},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.636666666666663},{"$f":"CC309*Bilans!F309+CD309","v":8.61},{"v":0.17855691056910572,"d":"17.86%"},1.5373750000000002,null,7.0726249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN309*Bilans!F309+CO309","v":3.7779999999999996},3.6354339622641505,118.10434313207547,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":10.634089465325571}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"R315*Bilans!F315+S315","v":10.173166666666667},{"v":0.12101689084028248,"d":"12.10%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.2311250000000005},null,8.942041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.06333333333333317},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.456666666666668},{"$f":"AC315*Bilans!F315+AD315","v":5.086833333333333},4.894877358490565,123.04253216037738,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.111088758559682},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":4.636666666666663},{"$f":"AJ315*Bilans!F315+AK315","v":9.943333333333332},{"v":0.12381411330874965,"d":"12.38%"},1.2311250000000005,null,8.712208333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU315*Bilans!F315+AV315","v":4.044666666666666},3.892037735849056,97.83415256603776,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.685698862699855},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"BB315*Bilans!F315+BC315","v":10.173166666666667},{"v":0.12101689084028248,"d":"12.10%"},1.2311250000000005,null,8.942041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W315<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W315<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W315<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W315<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W315<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.456666666666668},{"$f":"BM315*Bilans!F315+BN315","v":5.562222222222223},5.3523270440251585,134.54144490566046,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":5.588789652417099},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F315<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F315<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F315<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F315<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F315*BT315+BU315","v":3.7889999999999993},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.2349886759100706},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.636666666666663},{"$f":"CC315*Bilans!F315+CD315","v":9.943333333333332},{"v":0.12381411330874965,"d":"12.38%"},1.2311250000000005,null,8.712208333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN315*Bilans!F315+CO315","v":4.044666666666666},3.892037735849056,97.83415256603776,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":7.685698862699855}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R325*Bilans!F325+S325","v":7.478691666666666},{"v":0.24822328548999772,"d":"24.82%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.856385416666667},null,5.622306249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC325*Bilans!F325+AD325","v":4.383},4.217603773584906,169.3083226839623,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.326447448475172},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ325*Bilans!F325+AK325","v":7.684975},{"v":0.24156037159088573,"d":"24.16%"},1.856385416666667,null,5.828589583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.467191666666667},3.3363542452830193,133.9321025569576,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":14.318164076113474},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB325*Bilans!F325+BC325","v":7.478691666666666},{"v":0.24822328548999772,"d":"24.82%"},1.856385416666667,null,5.622306249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W325<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W325<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W325<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W325<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W325<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM325*Bilans!F325+BN325","v":3.758425925925926},3.616598532494759,145.18201903957026,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.208673030967455},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F325<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F325<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F325<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F325<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F325*BT325+BU325","v":3.267381666666667},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.591791519006275},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC325*Bilans!F325+CD325","v":7.712208333333334},{"v":0.24070737413084234,"d":"24.07%"},1.856385416666667,null,5.855822916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN325*Bilans!F325+CO325","v":3.267381666666667},3.144084245283019,126.21375987945758,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":15.193761926598722}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R342*Bilans!F342+S342","v":6.767481481481481},{"v":0.33728697146484826,"d":"33.73%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.2825833333333336},null,4.484898148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC342*Bilans!F342+AD342","v":3.6296296296296298},3.4926624737945495,175.93239412997906,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":17.16246},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ342*Bilans!F342+AK342","v":6.743407407407408},{"v":0.33849109143635486,"d":"33.85%"},2.2825833333333336,null,4.460824074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU342*Bilans!F342+AV342","v":3.067222222222222},2.9514779874213835,148.67184918238993,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":20.309377286723418},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB342*Bilans!F342+BC342","v":6.767481481481481},{"v":0.33728697146484826,"d":"33.73%"},2.2825833333333336,null,4.484898148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W342<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W342<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W342<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W342<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W342<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM342*Bilans!F342+BN342","v":3.6296296296296298},3.4926624737945495,175.93239412997906,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":17.16246},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F342<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F342<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F342<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F342<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F342*BT342+BU342","v":2.9177555555555554},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.9023583133614617},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC342*Bilans!F342+CD342","v":6.773703703703704},{"v":0.33697714473180607,"d":"33.70%"},2.2825833333333336,null,4.4911203703703695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN342*Bilans!F342+CO342","v":2.9177555555555554},2.807651572327044,141.42702500125785,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":21.349757423895078}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R352*Bilans!F352+S352","v":6.705703703703703},{"v":0.37213500530228555,"d":"37.21%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.4954270833333334},null,4.21027662037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC352*Bilans!F352+AD352","v":3.4365740740740742},3.3068920335429772,183.46719674397275,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":19.96481797117068},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ352*Bilans!F352+AK352","v":6.643018518518518},{"v":0.3756465643407309,"d":"37.56%"},2.4954270833333334,null,4.147591435185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU352*Bilans!F352+AV352","v":2.922430555555555},2.812150157232704,156.01879376080973,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":23.47723052063779},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB352*Bilans!F352+BC352","v":6.705703703703703},{"v":0.37213500530228555,"d":"37.21%"},2.4954270833333334,null,4.21027662037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W352<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W352<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W352<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W352<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W352<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM352*Bilans!F352+BN352","v":3.4365740740740742},3.3068920335429772,183.46719674397275,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":19.96481797117068},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F352<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F352<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F352<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F352<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F352*BT352+BU352","v":2.7799138888888884},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.046271370804224},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC352*Bilans!F352+CD352","v":6.619259259259259},{"v":0.37699491523052825,"d":"37.70%"},2.4954270833333334,null,4.1238321759259255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN352*Bilans!F352+CO352","v":2.7799138888888884},2.675011477987421,148.4103055516116,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":24.68082774346528}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R358*Bilans!F358+S358","v":6.775037037037037},{"v":0.333068597410975,"d":"33.31%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.2565520833333337},null,4.5184849537037035,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC358*Bilans!F358+AD358","v":3.653240740740741},3.515382599580713,174.8806170269916,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":16.84005249017868},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ358*Bilans!F358+AK358","v":6.755685185185185},{"v":0.33402268185643375,"d":"33.40%"},2.2565520833333337,null,4.499133101851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU358*Bilans!F358+AV358","v":3.0849305555555553},2.968518081761006,147.67561114288517,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":19.94235031402652},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB358*Bilans!F358+BC358","v":6.775037037037037},{"v":0.333068597410975,"d":"33.31%"},2.2565520833333337,null,4.5184849537037035,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W358<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W358<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W358<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W358<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W358<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM358*Bilans!F358+BN358","v":3.653240740740741},3.515382599580713,174.8806170269916,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":16.84005249017868},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F358<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F358<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F358<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F358<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F358*BT358+BU358","v":2.9346138888888884},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.8856852770602726},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC358*Bilans!F358+CD358","v":6.792592592592593},{"v":0.3322077767175573,"d":"33.22%"},2.2565520833333337,null,4.536040509259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN358*Bilans!F358+CO358","v":2.9346138888888884},2.8238737421383644,140.47995301859274,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":20.963836525910562}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R369*Bilans!F369+S369","v":6.807141666666666},{"v":0.32264980284186834,"d":"32.26%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.196322916666667},null,4.61081875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC369*Bilans!F369+AD369","v":3.7170000000000005},3.5767358490566044,172.76260079716982,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":16.070262084118013},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ369*Bilans!F369+AK369","v":6.802525000000001},{"v":0.3228687754424521,"d":"32.29%"},2.196322916666667,null,4.606202083333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU369*Bilans!F369+AV369","v":3.1286416666666668},3.010579716981132,145.4162688446934,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":19.09236356565815},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB369*Bilans!F369+BC369","v":6.807141666666666},{"v":0.32264980284186834,"d":"32.26%"},2.196322916666667,null,4.61081875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W369<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W369<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W369<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W369<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W369<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM369*Bilans!F369+BN369","v":3.450092592592593},3.319900419287212,160.35700007730608,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":17.31349596092429},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F369<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F369<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F369<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F369<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F369*BT369+BU369","v":2.975451666666667},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.846079534039344},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC369*Bilans!F369+CD369","v":6.851958333333334},{"v":0.32053944431944636,"d":"32.05%"},2.196322916666667,null,4.655635416666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN369*Bilans!F369+CO369","v":2.975451666666667},2.8631704716981132,138.29614433134432,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":20.075326659089853}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R370*Bilans!F370+S370","v":6.747333333333333},{"v":0.3485821559134474,"d":"34.86%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.3520000000000003},null,4.395333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC370*Bilans!F370+AD370","v":3.566666666666667},3.4320754716981132,178.5983433962264,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":18.043082242990653},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ370*Bilans!F370+AK370","v":6.710666666666667},{"v":0.3504867872044507,"d":"35.05%"},2.3520000000000003,null,4.358666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU370*Bilans!F370+AV370","v":3.0199999999999996},2.9060377358490563,151.22439169811318,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":21.309158940397353},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB370*Bilans!F370+BC370","v":6.747333333333333},{"v":0.3485821559134474,"d":"34.86%"},2.3520000000000003,null,4.395333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W370<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W370<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W370<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W370<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W370<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM370*Bilans!F370+BN370","v":3.566666666666667},3.4320754716981132,178.5983433962264,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":18.043082242990653},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F370<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F370<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F370<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F370<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F370*BT370+BU370","v":2.8728},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.947776417788658},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC370*Bilans!F370+CD370","v":6.723333333333333},{"v":0.34982647496281616,"d":"34.98%"},2.3520000000000003,null,4.371333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN370*Bilans!F370+CO370","v":2.8728},2.7643924528301884,143.85345446037735,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":22.401023391812867}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R371*Bilans!F371+S371","v":6.928141666666667},{"v":0.30817396921011764,"d":"30.82%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.1350729166666667},null,4.79306875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC371*Bilans!F371+AD371","v":3.837},3.6922075471698115,172.9125407971698,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":15.09389214664234},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ371*Bilans!F371+AK371","v":6.961525},{"v":0.3066961501490933,"d":"30.67%"},2.1350729166666667,null,4.826452083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU371*Bilans!F371+AV371","v":3.1896416666666667},3.069277830188679,143.73965202393867,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":18.157294837194353},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB371*Bilans!F371+BC371","v":6.928141666666667},{"v":0.30817396921011764,"d":"30.82%"},2.1350729166666667,null,4.79306875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W371<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W371<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W371<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W371<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W371<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM371*Bilans!F371+BN371","v":3.5056481481481483},3.3733595387840674,157.98033058045075,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.52055817331819},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F371<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F371<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F371<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F371<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F371*BT371+BU371","v":3.028051666666667},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.7966405547978614},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC371*Bilans!F371+CD371","v":7.006958333333333},{"v":0.30470752287904285,"d":"30.47%"},2.1350729166666667,null,4.871885416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN371*Bilans!F371+CO371","v":3.028051666666667},2.913785566037736,136.45767718228774,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":19.126247020223673}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.9227884659550396},{"$f":"SUM(AF7:AF372)/229","v":3.791822975478259},{"$f":"SUM(AG7:AG372)/Z373","v":3.545559124418033},{"$f":"SUM(AH7:AH372)","v":3332.850984911553},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.3880428243571084},{"$f":"SUM(AX7:AX372)/229","v":3.2748846979484227},{"$f":"SUM(AY7:AY372)/AR373","v":2.978091014340358},{"$f":"SUM(AZ7:AZ372)","v":3964.9694751630764},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9486.04140042078},{"$f":"SUM(BK7:BK372)","v":22.510519579221143},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.6755193271874504},{"$f":"SUM(BP7:BP372)/229","v":3.5515182331957096},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.3269942767186556},{"$f":"SUM(BR7:BR372)","v":3720.2464057635193},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1359.1345829834459},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":886.3705773289425},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":9508.229585317597},{"$f":"SUM(CL7:CL372)","v":22.510519579221143},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0634287918971372},{"$f":"SUM(CQ7:CQ372)/229","v":2.950053807412593},{"$f":"SUM(CR7:CR372)/CK373","v":2.7524652778535756},{"$f":"SUM(CS7:CS372)","v":4467.038073129687}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.723656391735468},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A04","index":57,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4718.321601728391},null,null,"COP",{"$f":"K13","v":3.5594625766323738},{"$f":"L13","v":3.0291097924243986},{"$f":"M13","v":3.344832171566948},{"$f":"N13","v":3.0139652641902894},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.996596099645102},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9930893487320119},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9925306752226449},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.992582612271972},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.344832171566948},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.003403900354898015},{"$f":"1-L3","v":0.006910651267988066},{"$f":"1-M3","v":0.007469324777355069},{"$f":"1-N3","v":0.007417387728028024}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9925306752226449},null,null,"COP-Inst",{"$f":"K14","v":3.5628781030990235},{"$f":"L14","v":3.0360685331226165},{"$f":"M14","v":3.3523577070126707},{"$f":"N14","v":3.0214380806957593}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.007469324777355069},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.3523577070126707},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R7*Bilans!F7+S7","v":4.427033333333333},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.4881608074632373,"d":"48.82%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":2.265929166666666},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC7*Bilans!F7+AD7","v":3.856},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.856},{"$f":"AF7*Z7","v":182.992264},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":14.645548495850624},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ7*Bilans!F7+AK7","v":4.431699999999999},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.48764676459748346,"d":"48.76%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":2.2705958333333323},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU7*Bilans!F7+AV7","v":3.159416666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.159416666666667},{"$f":"AX7*AR7","v":149.9348570416667},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":17.874576530477672},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB7*Bilans!F7+BC7","v":4.427033333333333},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.4881608074632373,"d":"48.82%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":2.265929166666666},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W7<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W7<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W7<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W7<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W7<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM7*Bilans!F7+BN7","v":3.4917685185185183},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.4917685185185183},{"$f":"BP7*BJ7","v":165.7071126990741},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":16.17324708109814},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F7<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F7<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F7<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F7<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F7*BT7+BU7","v":2.897983333333333},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.922160384988385},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC7*Bilans!F7+CD7","v":4.375966666666666},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.4938575476656588,"d":"49.39%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"CE7-CG7","v":2.214862499999999},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN7*Bilans!F7+CO7","v":2.897983333333333},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.897983333333333},{"$f":"CQ7*CK7","v":137.52814605833333},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":19.48708067104136}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R8*Bilans!F8+S8","v":4.266333333333334},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.5962770528947574,"d":"59.63%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":1.7224166666666667},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC8*Bilans!F8+AD8","v":3.5332962962962964},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.4666303284416498},{"$f":"AF8*Z8","v":196.36380832424882},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":19.4443461268341},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ8*Bilans!F8+AK8","v":4.1317407407407405},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.6157009421192755,"d":"61.57%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":1.5878240740740734},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU8*Bilans!F8+AV8","v":2.9355555555555557},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.5478406708595385},{"$f":"AX8*AR8","v":144.3198869601677},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":26.456269723200478},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB8*Bilans!F8+BC8","v":4.266333333333334},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.5962770528947574,"d":"59.63%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":1.7224166666666667},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W8<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W8<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W8<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W8<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W8<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM8*Bilans!F8+BN8","v":3.5332962962962964},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.4666303284416498},{"$f":"BP8*BJ8","v":196.36380832424882},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":19.4443461268341},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F8<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F8<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F8<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F8<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F8*BT8+BU8","v":2.7112148148148147},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.123460393750347},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC8*Bilans!F8+CD8","v":4.051},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.6279725170739736,"d":"62.80%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"CE8-CG8","v":1.507083333333333},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN8*Bilans!F8+CO8","v":2.7112148148148147},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.3531298392732354},{"$f":"CQ8*CK8","v":133.29068661579316},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":28.645406162890897}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9471.530369985909},null,{"$f":"F9/F11","v":2691.4679085676994},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R9*Bilans!F9+S9","v":4.210916666666667},{"v":0.6271546179572935,"d":"62.72%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.6408958333333334},null,1.5700208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC9*Bilans!F9+AD9","v":3.465564814814815},3.0078487071977635,177.37735003651292,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":23.330988966323027},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ9*Bilans!F9+AK9","v":4.069287037037037},{"v":0.6489824407314959,"d":"64.90%"},2.6408958333333334,null,1.4283912037037032,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU9*Bilans!F9+AV9","v":2.882777777777778},2.5020335429769394,147.5486710796646,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":28.04761958406998},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB9*Bilans!F9+BC9","v":4.210916666666667},{"v":0.6271546179572935,"d":"62.72%"},2.6408958333333334,null,1.5700208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W9<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W9<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W9<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W9<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W9<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM9*Bilans!F9+BN9","v":3.465564814814815},3.0078487071977635,177.37735003651292,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":23.330988966323027},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F9<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F9<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F9<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F9<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F9*BT9+BU9","v":2.6686407407407406},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.173290418504467},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC9*Bilans!F9+CD9","v":3.97975},{"v":0.6635833490378374,"d":"66.36%"},2.6408958333333334,null,1.3388541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN9*Bilans!F9+CO9","v":2.6686407407407406},2.316178756114605,136.58853551621243,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":30.298216324943997}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":37.02155001409135},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R10*Bilans!F10+S10","v":3.856541666666667},{"v":0.8455897446978617,"d":"84.56%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.2610520833333334},null,0.5954895833333338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC10*Bilans!F10+AD10","v":3.032439814814815},2.2314179769392037,164.8019325413391,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":39.38650150186298},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ10*Bilans!F10+AK10","v":3.6699120370370375},{"v":0.8885913478095775,"d":"88.86%"},3.2610520833333334,null,0.4088599537037041,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU10*Bilans!F10+AV10","v":2.5452777777777778},1.8729402515723272,138.3264705149371,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":46.92501398601397},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB10*Bilans!F10+BC10","v":3.856541666666667},{"v":0.8455897446978617,"d":"84.56%"},3.2610520833333334,null,0.5954895833333338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W10<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W10<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W10<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W10<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W10<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM10*Bilans!F10+BN10","v":3.032439814814815},2.2314179769392037,164.8019325413391,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":39.38650150186298},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F10<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F10<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F10<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F10<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F10*BT10+BU10","v":2.396390740740741},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.5338027096556144},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC10*Bilans!F10+CD10","v":3.5241250000000006},{"v":0.9253508554132821,"d":"92.54%"},3.2610520833333334,null,0.2630729166666672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN10*Bilans!F10+CO10","v":2.396390740740741},1.7633818658280926,130.23500854620025,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":49.84045101242293}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.519094669431266},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R11*Bilans!F11+S11","v":3.904666666666667},{"v":0.8135991121734677,"d":"81.36%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.1768333333333336},null,0.7278333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC11*Bilans!F11+AD11","v":3.0912592592592594},2.274700209643606,163.40081485953883,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":37.57965978883572},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ11*Bilans!F11+AK11","v":3.7241481481481484},{"v":0.853036239955446,"d":"85.30%"},3.1768333333333336,null,0.5473148148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU11*Bilans!F11+AV11","v":2.591111111111111},1.9066666666666667,136.96349333333333,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":44.833458041958046},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB11*Bilans!F11+BC11","v":3.904666666666667},{"v":0.8135991121734677,"d":"81.36%"},3.1768333333333336,null,0.7278333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W11<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W11<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W11<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W11<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W11<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM11*Bilans!F11+BN11","v":3.0912592592592594},2.274700209643606,163.40081485953883,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":37.57965978883572},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F11<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F11<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F11<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F11<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F11*BT11+BU11","v":2.4333629629629634},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.4801105391658527},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC11*Bilans!F11+CD11","v":3.5860000000000003},{"v":0.8858988659602156,"d":"88.59%"},3.1768333333333336,null,0.4091666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN11*Bilans!F11+CO11","v":2.4333629629629634},1.79058784067086,128.62508694675057,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":47.739886342561796}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R12*Bilans!F12+S12","v":3.8384583333333335},{"v":0.8578178087991057,"d":"85.78%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.2926979166666674},null,0.5457604166666661,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC12*Bilans!F12+AD12","v":3.0103379629629625},2.2151543501048216,165.28318804448375,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":40.08368649155232},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ12*Bilans!F12+AK12","v":3.649532407407407},{"v":0.9022246000565778,"d":"90.22%"},3.2926979166666674,null,0.3568344907407397,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU12*Bilans!F12+AV12","v":2.5280555555555555},1.8602672955974844,138.8033791941824,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":47.730534590450745},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB12*Bilans!F12+BF8","v":2.0623750000000003},{"v":1,"d":"100.00%"},3.2926979166666674,null,-1.2303229166666672,0.37365192550435156,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":46.734804991474185},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":27.879945008525816},null,{"$f":"IF(Bilans!W12<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W12<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W12<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W12<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W12<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W12<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM12*Bilans!F12+BN12","v":3.0103379629629625},2.2151543501048216,103.52480657816457,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":58.283474412816744},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F12<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F12<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F12<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F12<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F12*BT12+BU12","v":2.3824981481481484},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.55440867796917},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC12*Bilans!F12+CD12","v":3.500875},{"v":0.9405356994084814,"d":"94.05%"},3.2926979166666674,null,0.20817708333333274,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":27.879945008525816},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN12*Bilans!F12+CO12","v":2.3824981481481484},1.7531590146750526,130.8115215902254,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":83.82373977778906}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9429.077665242401},null,{"$f":"F13/F15","v":3316.946055289323},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.5594625766323738},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.0291097924243986},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.344832171566948},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.0139652641902894},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R13*Bilans!F13+S13","v":3.8620833333333335},{"v":0.8418653576437589,"d":"84.19%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.251354166666667},null,0.6107291666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC13*Bilans!F13+AD13","v":3.0392129629629627},2.236401991614256,164.64950562762056,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":39.17487791931437},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ13*Bilans!F13+AK13","v":3.6761574074074077},{"v":0.8844436748315598,"d":"88.44%"},3.251354166666667,null,0.4248032407407405,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU13*Bilans!F13+AV13","v":2.5505555555555555},1.8768238993710693,138.17646753144655,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":46.68033853861233},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB13*Bilans!F13+BC13","v":3.8620833333333335},{"v":0.8418653576437589,"d":"84.19%"},3.251354166666667,null,0.6107291666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W13<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W13<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W13<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W13<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W13<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM13*Bilans!F13+BN13","v":3.0392129629629627},2.236401991614256,164.64950562762056,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":39.17487791931437},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F13<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F13<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F13<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F13<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F13*BT13+BU13","v":2.4006481481481483},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.5275357196995856},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC13*Bilans!F13+CD13","v":3.5312500000000004},{"v":0.9207374631268437,"d":"92.07%"},3.251354166666667,null,0.27989583333333323,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN13*Bilans!F13+CO13","v":2.4006481481481483},1.7665146750524112,130.05522666404616,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":49.59527154644252}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":79.47425475759941},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.5628781030990235},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.0360685331226165},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.3523577070126707},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.0214380806957593},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R14*Bilans!F14+S14","v":4.063916666666667},{"v":0.7131410585026761,"d":"71.31%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.8981458333333334},null,1.1657708333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC14*Bilans!F14+AD14","v":3.285898148148148},2.851911600279524,185.78920715600972,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":27.182870953083444},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ14*Bilans!F14+AK14","v":3.9036203703703705},{"v":0.7424251229271972,"d":"74.24%"},2.8981458333333334,null,1.005474537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU14*Bilans!F14+AV14","v":2.742777777777778},2.380524109014675,155.0804333438155,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":32.56557860785022},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB14*Bilans!F14+BC14","v":4.063916666666667},{"v":0.7131410585026761,"d":"71.31%"},2.8981458333333334,null,1.1657708333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W14<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W14<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W14<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W14<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W14<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM14*Bilans!F14+BN14","v":3.285898148148148},2.851911600279524,185.78920715600972,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":27.182870953083444},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F14<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F14<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F14<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F14<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F14*BT14+BU14","v":2.5557074074074078},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.3135139290509965},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC14*Bilans!F14+CD14","v":3.7907500000000005},{"v":0.764530985512981,"d":"76.45%"},2.8981458333333334,null,0.8926041666666671,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN14*Bilans!F14+CO14","v":2.5557074074074078},2.2181611460517123,144.50321694011183,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":34.949284517939475}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.842698526919499},{"$nulls":4},{"$f":"F11","v":3.519094669431266},{"$f":"F15","v":2.842698526919499},{"$f":"F28","v":3.2451817705908943},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R15*Bilans!F15+S15","v":3.8997083333333338},{"v":0.8168586325900441,"d":"81.69%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.185510416666667},null,0.714197916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC15*Bilans!F15+AD15","v":3.0851990740740742},2.2702408280922435,163.55325729762842,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":37.76263576936985},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ15*Bilans!F15+AK15","v":3.7185601851851855},{"v":0.8566515688942729,"d":"85.67%"},3.185510416666667,null,0.5330497685185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU15*Bilans!F15+AV15","v":2.586388888888889},1.9031918238993712,137.11022117531448,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":45.0455263749246},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB15*Bilans!F15+BC15","v":3.8997083333333338},{"v":0.8168586325900441,"d":"81.69%"},3.185510416666667,null,0.714197916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W15<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W15<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W15<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W15<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W15<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM15*Bilans!F15+BN15","v":3.0851990740740742},2.2702408280922435,163.55325729762842,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":37.76263576936985},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F15<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F15<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F15<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F15<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F15*BT15+BU15","v":2.429553703703704},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.485566950059078},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC15*Bilans!F15+CD15","v":3.5796250000000005},{"v":0.8899005948015969,"d":"88.99%"},3.185510416666667,null,0.3941145833333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN15*Bilans!F15+CO15","v":2.429553703703704},1.7877848008385748,128.79603956821282,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":47.95335403891314}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.706901119706598},{"$f":"F19","v":3.706901119706598},{"$f":"F19","v":3.706901119706598},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R16*Bilans!F16+S16","v":4.2908333333333335},{"v":0.5828801709069723,"d":"58.29%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.501041666666667},null,1.7897916666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC16*Bilans!F16+AD16","v":3.5632407407407407},3.496009783368274,194.4305841020266,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":18.930682149360656},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ16*Bilans!F16+AK16","v":4.159351851851851},{"v":0.6013056254313129,"d":"60.13%"},2.501041666666667,null,1.6583101851851842,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU16*Bilans!F16+AV16","v":2.958888888888889},2.568092243186583,142.82445010482184,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":25.770822748126502},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB16*Bilans!F16+BC16","v":4.2908333333333335},{"v":0.5828801709069723,"d":"58.29%"},2.501041666666667,null,1.7897916666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W16<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W16<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W16<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W16<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W16<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM16*Bilans!F16+BN16","v":3.5632407407407407},3.496009783368274,194.4305841020266,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":18.930682149360656},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F16<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F16<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F16<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F16<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F16*BT16+BU16","v":2.7300370370370373},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.1019257168079104},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC16*Bilans!F16+CD16","v":4.0825000000000005},{"v":0.6126250255154113,"d":"61.26%"},2.501041666666667,null,1.5814583333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN16*Bilans!F16+CO16","v":2.7300370370370373},2.369466107617051,131.7778575751223,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":27.931123297036077}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":699.5751249385238},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R17*Bilans!F17+S17","v":4.252916666666667},{"v":0.6036788478495151,"d":"60.37%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.5673958333333333},null,1.6855208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC17*Bilans!F17+AD17","v":3.5168981481481483},3.0524021663172607,174.62029692959467,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":22.30273774249583},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ17*Bilans!F17+AK17","v":4.11662037037037},{"v":0.6236659206693733,"d":"62.37%"},2.5673958333333333,null,1.5492245370370368,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU17*Bilans!F17+AV17","v":2.9227777777777777},2.5367505241090145,145.12115560796644,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":26.83627118749122},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB17*Bilans!F17+BC17","v":4.252916666666667},{"v":0.6036788478495151,"d":"60.37%"},2.5673958333333333,null,1.6855208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W17<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W17<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W17<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W17<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W17<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM17*Bilans!F17+BN17","v":3.5168981481481483},3.0524021663172607,174.62029692959467,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":22.30273774249583},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F17<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F17<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F17<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F17<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F17*BT17+BU17","v":2.7009074074074073},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.135380379867231},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC17*Bilans!F17+CD17","v":4.03375},{"v":0.6364786695589298,"d":"63.65%"},2.5673958333333333,null,1.466354166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN17*Bilans!F17+CO17","v":2.7009074074074073},2.3441837875611458,134.10489402690425,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":29.040779720956188}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4384.386519549369},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R18*Bilans!F18+S18","v":4.240375},{"v":0.610640273560711,"d":"61.06%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.5893437500000003},null,1.65103125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC18*Bilans!F18+AD18","v":3.5015694444444443},3.0390980083857437,175.46004419064462,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":22.606627792333978},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ18*Bilans!F18+AK18","v":4.102486111111111},{"v":0.6311645377633481,"d":"63.12%"},2.5893437500000003,null,1.513142361111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU18*Bilans!F18+AV18","v":2.9108333333333336},2.5263836477987422,145.85886511792455,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":27.19450688333188},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB18*Bilans!F18+BC18","v":4.240375},{"v":0.610640273560711,"d":"61.06%"},2.5893437500000003,null,1.65103125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W18<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W18<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W18<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W18<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W18<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM18*Bilans!F18+BN18","v":3.5015694444444443},3.0390980083857437,175.46004419064462,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":22.606627792333978},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F18<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F18<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F18<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F18<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F18*BT18+BU18","v":2.6912722222222225},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.146605543318393},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC18*Bilans!F18+CD18","v":4.017625},{"v":0.6444961264428613,"d":"64.45%"},2.5893437500000003,null,1.4282812499999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN18*Bilans!F18+CO18","v":2.6912722222222225},2.335821174004193,134.85688361525158,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":29.413106732920074}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.706901119706598},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4718.321601728391},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R19*Bilans!F19+S19","v":4.2071250000000004},{"v":0.6292970258787176,"d":"62.93%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.64753125},null,1.5595937500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC19*Bilans!F19+AD19","v":3.4609305555555556},3.0038265199161422,177.61851499253146,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":23.425318350929402},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ19*Bilans!F19+AK19","v":4.065013888888889},{"v":0.6512969752050868,"d":"65.13%"},2.64753125,null,1.417482638888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU19*Bilans!F19+AV19","v":2.879166666666667},2.4988993710691823,147.76179398584907,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":28.158633882841507},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB19*Bilans!F19+BC19","v":4.2071250000000004},{"v":0.6292970258787176,"d":"62.93%"},2.64753125,null,1.5595937500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W19<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W19<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W19<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W19<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W19<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM19*Bilans!F19+BN19","v":3.4609305555555556},3.0038265199161422,177.61851499253146,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":23.425318350929402},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F19<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F19<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F19<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F19<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F19*BT19+BU19","v":2.6657277777777777},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.176758018436045},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC19*Bilans!F19+CD19","v":3.9748750000000004},{"v":0.6660665429730495,"d":"66.61%"},2.64753125,null,1.3273437500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN19*Bilans!F19+CO19","v":2.6657277777777777},2.3136505241090144,136.8078907284591,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":30.413233012837043}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":5237.258316973761},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R20*Bilans!F20+S20","v":3.9924583333333334},{"v":0.7572271678894582,"d":"75.72%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.0231979166666667},null,0.9692604166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC20*Bilans!F20+AD20","v":3.198560185185185},2.7761088399720473,189.18279509036512,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":29.211618554846194},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ20*Bilans!F20+AK20","v":3.823087962962963},{"v":0.7907738315086094,"d":"79.08%"},3.0231979166666667,null,0.7998900462962961,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU20*Bilans!F20+AV20","v":2.6747222222222224},2.3214570230607965,158.19975138626833,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":34.93264432398506},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB20*Bilans!F20+BC20","v":3.9924583333333334},{"v":0.7572271678894582,"d":"75.72%"},3.0231979166666667,null,0.9692604166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W20<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W20<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W20<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W20<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W20<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM20*Bilans!F20+BN20","v":3.198560185185185},2.7761088399720473,189.18279509036512,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":29.211618554846194},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F20<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F20<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F20<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F20<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F20*BT20+BU20","v":2.5008092592592597},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.38625269467036},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC20*Bilans!F20+CD20","v":3.698875},{"v":0.8173290302231534,"d":"81.73%"},3.0231979166666667,null,0.6756770833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN20*Bilans!F20+CO20","v":2.5008092592592597},1.8402181341719082,125.40488513487948,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":44.0679455299968}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.55625},{"$f":"R21*Bilans!F21+S21","v":3.7625625},{"v":0.9002176043587317,"d":"90.02%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.387125},null,0.37543749999999987,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.49875},{"$f":"AC21*Bilans!F21+AD21","v":2.9536875},2.1734681603773587,167.09840563797175,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":42.093273629605754},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ21*Bilans!F21+AK21","v":3.4241875000000004},{"v":0.9891762644422947,"d":"98.92%"},3.387125,null,0.03706250000000022,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7680000000000007},{"$f":"AU21*Bilans!F21+AV21","v":2.3396000000000003},1.7215924528301891,132.3577493660378,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":53.14172343727395},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.34},{"$f":"BB21*Bilans!F21+BC21","v":3.5749999999999993},{"v":0.9474475524475526,"d":"94.74%"},3.387125,null,0.18787499999999913,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W21<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W21<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W21<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W21<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W21<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9225},{"$f":"BM21*Bilans!F21+BN21","v":2.268},1.6689056603773584,128.30713607547173,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":54.81938983855652},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F21<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F21<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F21<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F21<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7680000000000007},{"$f":"Bilans!F21*BT21+BU21","v":2.3396000000000003},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.619581164738953},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC21*Bilans!F21+CD21","v":3.1690625},{"v":1,"d":"100.00%"},3.387125,null,-0.21806250000000027,0.06437982064435185,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":76.81662017935567},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.04625000000000001},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.07375},{"$f":"CN21*Bilans!F21+CO21","v":1.7199375},1.2656143867924528,97.22021964376397,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":72.22719571409533}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R22*Bilans!F22+S22","v":4.359958333333333},{"v":0.5458935005112817,"d":"54.59%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.3800729166666668},null,1.9798854166666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC22*Bilans!F22+AD22","v":3.6477268518518517},3.578901816911251,188.65017784757163,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":17.52687995060343},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ22*Bilans!F22+AK22","v":4.237254629629629},{"v":0.5617016499371209,"d":"56.17%"},2.3800729166666668,null,1.8571817129629626,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU22*Bilans!F22+AV22","v":3.0247222222222225},2.9676519916142565,156.43012986897278,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":21.13690644228119},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB22*Bilans!F22+BC22","v":4.359958333333333},{"v":0.5458935005112817,"d":"54.59%"},2.3800729166666668,null,1.9798854166666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W22<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W22<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W22<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W22<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W22<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM22*Bilans!F22+BN22","v":3.6477268518518517},3.578901816911251,188.65017784757163,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":17.52687995060343},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F22<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F22<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F22<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F22<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F22*BT22+BU22","v":2.7831425925925926},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.04273741329749},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC22*Bilans!F22+CD22","v":4.171375},{"v":0.570572752789348,"d":"57.06%"},2.3800729166666668,null,1.7913020833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN22*Bilans!F22+CO22","v":2.7831425925925926},2.7306304682040534,143.936310582355,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":22.971611585823904}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R23*Bilans!F23+S23","v":4.143541666666667},{"v":0.6658077329176932,"d":"66.58%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.7588020833333333},null,1.3847395833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC23*Bilans!F23+AD23","v":3.3832175925925925},2.9363775331935704,181.47180202327914,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":25.04565120412665},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ23*Bilans!F23+AK23","v":3.9933564814814813},{"v":0.6908479360975694,"d":"69.08%"},2.7588020833333333,null,1.234554398148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU23*Bilans!F23+AV23","v":2.818611111111111},2.446341719077568,151.18697616614253,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":30.062638807357924},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB23*Bilans!F23+BC23","v":4.143541666666667},{"v":0.6658077329176932,"d":"66.58%"},2.7588020833333333,null,1.3847395833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W23<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W23<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W23<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W23<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W23<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM23*Bilans!F23+BN23","v":3.3832175925925925},2.9363775331935704,181.47180202327914,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":25.04565120412665},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F23<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F23<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F23<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F23<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F23*BT23+BU23","v":2.6168796296296297},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.236057171732349},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC23*Bilans!F23+CD23","v":3.8931250000000004},{"v":0.7086343447316316,"d":"70.86%"},2.7588020833333333,null,1.134322916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN23*Bilans!F23+CO23","v":2.6168796296296297},2.2712540181691123,140.36633739037384,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":32.380124332937605}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.55625},{"$f":"R24*Bilans!F24+S24","v":3.8131406250000004},{"v":0.8726156670395547,"d":"87.26%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.32740625},null,0.4857343750000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.49875},{"$f":"AC24*Bilans!F24+AD24","v":2.9884218750000002},2.1990274174528306,165.91167083512676,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":40.828423414564284},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ24*Bilans!F24+AK24","v":3.4735468750000003},{"v":0.957927550639431,"d":"95.79%"},3.32740625,null,0.14614062500000014,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7680000000000007},{"$f":"AU24*Bilans!F24+AV24","v":2.3669000000000002},1.741681132075472,131.40592263254717,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":51.54951778860371},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.34},{"$f":"BB24*Bilans!F24+BC24","v":3.62375},{"v":0.9182218006209039,"d":"91.82%"},3.32740625,null,0.2963437499999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W24<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W24<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W24<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W24<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W24<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9225},{"$f":"BM24*Bilans!F24+BN24","v":2.3097083333333335},1.6995966981132078,128.23074678007075,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":52.82595724013325},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F24<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F24<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F24<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F24<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7680000000000007},{"$f":"Bilans!F24*BT24+BU24","v":2.3669000000000002},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.577832647354453},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC24*Bilans!F24+CD24","v":3.214765625},{"v":1,"d":"100.00%"},3.32740625,null,-0.11264062500000005,0.03385238126543762,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":75.41389761873455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.04625000000000001},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.07375},{"$f":"CN24*Bilans!F24+CO24","v":1.7424843749999999},1.282205483490566,96.69611305813758,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":69.99076148230682}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R25*Bilans!F25+S25","v":3.951041666666667},{"v":0.7835090957026101,"d":"78.35%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.0956770833333334},null,0.8553645833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC25*Bilans!F25+AD25","v":3.1479398148148148},2.732174178895877,190.94140770986195,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":30.438995486593896},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ25*Bilans!F25+AK25","v":3.776412037037037},{"v":0.819740286010261,"d":"81.97%"},3.0956770833333334,null,0.6807349537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU25*Bilans!F25+AV25","v":2.635277777777778},1.939166666666667,135.52108645833334,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":42.886792006875794},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB25*Bilans!F25+BC25","v":3.951041666666667},{"v":0.7835090957026101,"d":"78.35%"},3.0956770833333334,null,0.8553645833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W25<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W25<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W25<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W25<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W25<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM25*Bilans!F25+BN25","v":3.1479398148148148},2.732174178895877,190.94140770986195,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":30.438995486593896},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F25<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F25<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F25<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F25<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F25*BT25+BU25","v":2.468990740740741},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.429892203841394},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC25*Bilans!F25+CD25","v":3.6456250000000003},{"v":0.8491485227727298,"d":"84.91%"},3.0956770833333334,null,0.549947916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN25*Bilans!F25+CO25","v":2.468990740740741},1.8168045073375265,126.96965400091719,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":45.775226318584664}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9422.314367212695},null,{"$f":"F26/F28","v":2903.4781510858315},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.55625},{"$f":"R26*Bilans!F26+S26","v":3.7902291666666668},{"v":0.8850278402251404,"d":"88.50%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.3544583333333335},null,0.4357708333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.49875},{"$f":"AC26*Bilans!F26+AD26","v":2.9726875},2.1874492924528304,166.45832880778306,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":41.397727623874836},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ26*Bilans!F26+AK26","v":3.4511875000000005},{"v":0.9719722076338457,"d":"97.20%"},3.3544583333333335,null,0.09672916666666698,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7680000000000007},{"$f":"AU26*Bilans!F26+AV26","v":2.354533333333334},1.7325811320754723,131.84422640754724,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":52.26619886569061},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.34},{"$f":"BB26*Bilans!F26+BC26","v":3.601666666666666},{"v":0.9313627950023139,"d":"93.14%"},3.3544583333333335,null,0.24720833333333259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W26<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W26<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W26<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W26<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W26<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9225},{"$f":"BM26*Bilans!F26+BN26","v":2.290814814814815},1.68569392033543,128.27625025576523,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":53.71997188076749},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F26<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F26<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F26<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F26<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7680000000000007},{"$f":"Bilans!F26*BT26+BU26","v":2.354533333333334},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.596624423674863},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC26*Bilans!F26+CD26","v":3.1940625},{"v":1,"d":"100.00%"},3.3544583333333335,null,-0.16039583333333374,0.04781571788788564,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":76.04918428211212},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.04625000000000001},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.07375},{"$f":"CN26*Bilans!F26+CO26","v":1.7322708333333332},1.2746898584905662,96.93912395088849,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":70.99650843921984}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":86.23755278730563},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R27*Bilans!F27+S27","v":3.973208333333334},{"v":0.7693745608607653,"d":"76.94%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.056885416666667},null,0.9163229166666671,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC27*Bilans!F27+AD27","v":3.175032407407407},2.755688504542278,190.0191897528389,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":29.777221686973544},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ27*Bilans!F27+AK27","v":3.801393518518519},{"v":0.8041486370129862,"d":"80.41%"},3.056885416666667,null,0.744508101851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU27*Bilans!F27+AV27","v":2.656388888888889},1.9547012578616354,134.78691391116354,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":41.97917567708878},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB27*Bilans!F27+BC27","v":3.973208333333334},{"v":0.7693745608607653,"d":"76.94%"},3.056885416666667,null,0.9163229166666671,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W27<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W27<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W27<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W27<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W27<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM27*Bilans!F27+BN27","v":3.175032407407407},2.755688504542278,190.0191897528389,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":29.777221686973544},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F27<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F27<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F27<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F27<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F27*BT27+BU27","v":2.4860203703703707},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.40639690404533},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC27*Bilans!F27+CD27","v":3.674125},{"v":0.8320036516630944,"d":"83.20%"},3.056885416666667,null,0.6172395833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN27*Bilans!F27+CO27","v":2.4860203703703707},1.8293357442348013,126.1423035776468,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":44.85603463366632}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.2451817705908943},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R28*Bilans!F28+S28","v":4.238041666666667},{"v":0.6119399683422965,"d":"61.19%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.5934270833333333},null,1.6446145833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC28*Bilans!F28+AD28","v":3.4987175925925924},3.0366228162124385,175.6147298629018,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":22.66345926552684},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ28*Bilans!F28+AK28","v":4.099856481481481},{"v":0.6325653337007054,"d":"63.26%"},2.5934270833333333,null,1.506429398148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU28*Bilans!F28+AV28","v":2.908611111111111},2.524454926624738,145.9949084302935,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":27.261480002740488},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB28*Bilans!F28+BC28","v":4.238041666666667},{"v":0.6119399683422965,"d":"61.19%"},2.5934270833333333,null,1.6446145833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W28<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W28<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W28<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W28<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W28<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM28*Bilans!F28+BN28","v":3.4987175925925924},3.0366228162124385,175.6147298629018,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":22.66345926552684},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F28<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F28<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F28<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F28<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F28*BT28+BU28","v":2.6894796296296297},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.1487028195820326},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC28*Bilans!F28+CD28","v":4.0146250000000006},{"v":0.645994852155141,"d":"64.60%"},2.5934270833333333,null,1.4211979166666673,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN28*Bilans!F28+CO28","v":2.6894796296296297},2.3342653389238293,134.99581664697763,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":29.48267120811912}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R29*Bilans!F29+S29","v":4.044083333333333},{"v":0.4082996764821036,"d":"40.83%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.6511979166666668},null,2.392885416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC29*Bilans!F29+AD29","v":4.8549999999999995},4.8549999999999995,170.98703124999997,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":8.632402162718847},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ29*Bilans!F29+AK29","v":5.38075},{"v":0.3068713314438818,"d":"30.69%"},1.6511979166666668,null,3.729552083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU29*Bilans!F29+AV29","v":3.6172916666666666},3.4807900943396226,122.58907613502359,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":12.040459597995737},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB29*Bilans!F29+BC29","v":4.044083333333333},{"v":0.4082996764821036,"d":"40.83%"},1.6511979166666668,null,2.392885416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W29<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W29<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W29<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W29<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W29<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM29*Bilans!F29+BN29","v":3.8478935185185184},3.8478935185185184,135.51799985532406,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":10.891754747968164},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F29<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F29<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F29<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F29<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F29*BT29+BU29","v":3.3392083333333336},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.536041854139057},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC29*Bilans!F29+CD29","v":5.258416666666667},{"v":0.3140104752698055,"d":"31.40%"},1.6511979166666668,null,3.6072187500000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN29*Bilans!F29+CO29","v":3.3392083333333336},3.2132004716981135,113.16490411261793,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":13.043167666986934}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":9507.081352461822},null,{"$f":"F30/F32","v":3365.395144474634},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R30*Bilans!F30+S30","v":4.27715},{"v":0.45860707480448437,"d":"45.86%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.9615312500000002},null,2.3156187499999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC30*Bilans!F30+AD30","v":4.247},4.247,181.20568724999995,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":11.9551289145279},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ30*Bilans!F30+AK30","v":4.80315},{"v":0.4083843415258737,"d":"40.84%"},1.9615312500000002,null,2.8416187499999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU30*Bilans!F30+AV30","v":3.3386250000000004},3.3386250000000004,142.44827821875,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":15.20788722902392},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB30*Bilans!F30+BC30","v":4.27715},{"v":0.45860707480448437,"d":"45.86%"},1.9615312500000002,null,2.3156187499999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W30<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W30<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W30<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W30<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W30<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM30*Bilans!F30+BN30","v":3.631152777777778},3.631152777777778,154.92948778124997,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":13.982730996813835},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F30<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F30<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F30<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F30<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F30*BT30+BU30","v":3.070675},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.7578210305627446},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC30*Bilans!F30+CD30","v":4.72135},{"v":0.4154598261090578,"d":"41.55%"},1.9615312500000002,null,2.75981875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN30*Bilans!F30+CO30","v":3.070675},3.070675,131.01572255624998,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":16.534941828751005}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":86.23755278730563},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R31*Bilans!F31+S31","v":4.3749},{"v":0.4781109282497885,"d":"47.81%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.0916875},null,2.2832125000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC31*Bilans!F31+AD31","v":3.992},3.992,182.795676,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":13.649973697394788},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ31*Bilans!F31+AK31","v":4.5609},{"v":0.4586128834221316,"d":"45.86%"},2.0916875,null,2.4692125000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU31*Bilans!F31+AV31","v":3.22175},3.22175,147.52554337499998,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":16.913384030418246},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB31*Bilans!F31+BC31","v":4.3749},{"v":0.4781109282497885,"d":"47.81%"},2.0916875,null,2.2832125000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W31<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W31<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W31<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W31<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W31<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM31*Bilans!F31+BN31","v":3.54025},3.54025,162.10981762499998,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":15.39176470588235},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F31<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F31<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F31<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F31<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F31*BT31+BU31","v":2.95805},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.8628224989514224},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC31*Bilans!F31+CD31","v":4.4961},{"v":0.465222637396855,"d":"46.52%"},2.0916875,null,2.4044125000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN31*Bilans!F31+CO31","v":2.95805},2.95805,135.450588525,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":18.42115413870624}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R37*Bilans!F37+S37","v":4.292291666666667},{"v":0.5820875600640683,"d":"58.21%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.4984895833333334},null,1.793802083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC37*Bilans!F37+AD37","v":3.565023148148148},3.49775856044724,194.31360462744584,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":18.90037901631123},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ37*Bilans!F37+AK37","v":4.160995370370371},{"v":0.6004547856805096,"d":"60.05%"},2.4984895833333334,null,1.6625057870370372,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU37*Bilans!F37+AV37","v":2.960277777777778},2.569297693920335,142.7341217636268,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":25.73036307020085},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB37*Bilans!F37+BC37","v":4.292291666666667},{"v":0.5820875600640683,"d":"58.21%"},2.4984895833333334,null,1.793802083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W37<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W37<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W37<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W37<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W37<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM37*Bilans!F37+BN37","v":3.565023148148148},3.49775856044724,194.31360462744584,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":18.90037901631123},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F37<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F37<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F37<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F37<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F37*BT37+BU37","v":2.7311574074074074},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.100653250543324},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC37*Bilans!F37+CD37","v":4.0843750000000005},{"v":0.6117189492476408,"d":"61.17%"},2.4984895833333334,null,1.5858854166666672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN37*Bilans!F37+CO37","v":2.7311574074074074},2.370438504542278,131.68674807171556,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":27.888916912765627}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R44*Bilans!F44+S44","v":4.237166666666667},{"v":0.6124277229280572,"d":"61.24%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.5949583333333335},null,1.6422083333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC44*Bilans!F44+AD44","v":3.497648148148148},3.0356946191474488,175.67261191544372,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":22.684794961141364},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ44*Bilans!F44+AK44","v":4.098870370370371},{"v":0.6330910955593004,"d":"63.31%"},2.5949583333333335,null,1.5039120370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU44*Bilans!F44+AV44","v":2.907777777777778},2.5237316561844865,146.04582721174006,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":27.286621313817676},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB44*Bilans!F44+BC44","v":4.237166666666667},{"v":0.6124277229280572,"d":"61.24%"},2.5949583333333335,null,1.6422083333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W44<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W44<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W44<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W44<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W44<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM44*Bilans!F44+BN44","v":3.497648148148148},3.0356946191474488,175.67261191544372,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":22.684794961141364},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F44<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F44<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F44<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F44<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F44*BT44+BU44","v":2.6888074074074075},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.14949001914146},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC44*Bilans!F44+CD44","v":4.0135000000000005},{"v":0.6465574519330592,"d":"64.66%"},2.5949583333333335,null,1.418541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN44*Bilans!F44+CO44","v":2.6888074074074075},2.3336819007686933,135.0478379155835,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":29.508781799831755}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R61*Bilans!F61+S61","v":4.163375},{"v":0.6542993965232534,"d":"65.43%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.72409375},null,1.43928125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC61*Bilans!F61+AD61","v":3.4074583333333335},2.9574166666666666,180.3085186875,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":24.532294795570454},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ61*Bilans!F61+AK61","v":4.015708333333333},{"v":0.6783594633574401,"d":"67.84%"},2.72409375,null,1.2916145833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU61*Bilans!F61+AV61","v":2.8375000000000004},2.462735849056604,150.1486949292453,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":29.460007872055154},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB61*Bilans!F61+BC61","v":4.163375},{"v":0.6542993965232534,"d":"65.43%"},2.72409375,null,1.43928125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W61<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W61<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W61<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W61<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W61<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM61*Bilans!F61+BN61","v":3.4074583333333335},2.9574166666666666,180.3085186875,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":24.532294795570454},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F61<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F61<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F61<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F61<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F61*BT61+BU61","v":2.6321166666666667},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.2173239888137894},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC61*Bilans!F61+CD61","v":3.9186250000000005},{"v":0.6951657150148329,"d":"69.52%"},2.72409375,null,1.1945312500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN61*Bilans!F61+CO61","v":2.6321166666666667},2.284478616352201,139.28066340141507,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":31.75876411390954}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R71*Bilans!F71+S71","v":4.3170166666666665},{"v":0.46666824311542315,"d":"46.67%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.0146145833333335},null,2.302402083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC71*Bilans!F71+AD71","v":4.143},4.143,182.04652724999997,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":12.621166425295678},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ71*Bilans!F71+AK71","v":4.70435},{"v":0.42824504625151905,"d":"42.82%"},2.0146145833333335,null,2.6897354166666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU71*Bilans!F71+AV71","v":3.2909583333333337},3.2909583333333337,144.60717738541666,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":15.88883455933555},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB71*Bilans!F71+BC71","v":4.3170166666666665},{"v":0.46666824311542315,"d":"46.67%"},2.0146145833333335,null,2.302402083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W71<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W71<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W71<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W71<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W71<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM71*Bilans!F71+BN71","v":3.594078703703704},3.594078703703704,157.92651379976851,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":14.548788941687778},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F71<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F71<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F71<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F71<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F71*BT71+BU71","v":3.0247416666666664},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.799700941851207},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC71*Bilans!F71+CD71","v":4.629483333333333},{"v":0.4351705013878439,"d":"43.52%"},2.0146145833333335,null,2.6148687499999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN71*Bilans!F71+CO71","v":3.0247416666666664},3.0247416666666664,132.9094173895833,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":17.28725896701922}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R77*Bilans!F77+S77","v":4.4278},{"v":0.4883068340936808,"d":"48.83%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.162125},null,2.2656750000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC77*Bilans!F77+AD77","v":3.8539999999999996},3.8539999999999996,182.99177399999996,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":14.660713544369484},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ77*Bilans!F77+AK77","v":4.429799999999999},{"v":0.4880863695877919,"d":"48.81%"},2.162125,null,2.267674999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU77*Bilans!F77+AV77","v":3.1585},3.1585,149.9687385,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":17.88899477600126},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB77*Bilans!F77+BC77","v":4.4278},{"v":0.4883068340936808,"d":"48.83%"},2.162125,null,2.2656750000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W77<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W77<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W77<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W77<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W77<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM77*Bilans!F77+BN77","v":3.4910555555555556},3.4910555555555556,165.75880883333332,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":16.18490141472652},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F77<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F77<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F77<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F77<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F77*BT77+BU77","v":2.8971},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.9230513592983525},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC77*Bilans!F77+CD77","v":4.3742},{"v":0.49429038452745644,"d":"49.43%"},2.162125,null,2.212075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN77*Bilans!F77+CO77","v":2.8971},2.8971,137.55720509999998,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":19.503085844465154}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R94*Bilans!F94+S94","v":4.3445},{"v":0.5540626078950397,"d":"55.41%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.407125},null,1.9373749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC94*Bilans!F94+AD94","v":3.628833333333333},3.560364779874214,189.98462501886792,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":17.835135983522285},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ94*Bilans!F94+AK94","v":4.219833333333333},{"v":0.5704312966546863,"d":"57.04%"},2.407125,null,1.8127083333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU94*Bilans!F94+AV94","v":3.0100000000000002},2.953207547169812,157.58610792452833,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":21.501905635062602},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB94*Bilans!F94+BC94","v":4.3445},{"v":0.5540626078950397,"d":"55.41%"},2.407125,null,1.9373749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W94<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W94<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W94<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W94<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W94<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM94*Bilans!F94+BN94","v":3.628833333333333},3.560364779874214,189.98462501886792,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":17.835135983522285},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F94<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F94<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F94<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F94<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F94*BT94+BU94","v":2.7712666666666665},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.055776694059247},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC94*Bilans!F94+CD94","v":4.1515},{"v":0.5798205467903167,"d":"57.98%"},2.407125,null,1.7443750000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN94*Bilans!F94+CO94","v":2.7712666666666665},2.7189786163522016,145.08741794716983,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":23.35420720784904}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R104*Bilans!F104+S104","v":6.3794125},{"v":0.17978242510576017,"d":"17.98%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.1469062500000002},null,5.23250625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AC104*Bilans!F104+AD104","v":5.383837499999999},5.180673820754716,119.75516087211082,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.309684309751177},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":6.3794125},{"v":0.17978242510576017,"d":"17.98%"},1.1469062500000002,null,5.23250625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AU104*Bilans!F104+AV104","v":5.383837499999999},5.180673820754716,119.75516087211082,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.309684309751177},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB104*Bilans!F104+BC104","v":6.3794125},{"v":0.17978242510576017,"d":"17.98%"},1.1469062500000002,null,5.23250625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W104<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W104<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W104<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W104<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W104<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"BM104*Bilans!F104+BN104","v":3.560097222222222},3.4257539308176095,79.18887142629715,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.029690122382737},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F104<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F104<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F104<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F104<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F104*BT104+BU104","v":3.8202699999999994},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.216694655881196},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC104*Bilans!F104+CD104","v":6.1055875},{"v":0.18784535476725214,"d":"18.78%"},1.1469062500000002,null,4.95868125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.4499999999999993},{"$f":"CN104*Bilans!F104+CO104","v":4.151999999999999},3.9953207547169804,92.35483573584904,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":6.8849897639691715}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F116<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F116<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F116<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F116<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F116<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F116<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F116<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F116<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F116<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F116<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F116<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F116<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F116<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F116<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F116<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F116*BT116+BU116","v":3.7624499999999994},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.25076003482392},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F119<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F119<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F119<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F119<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F119<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F119<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F119<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F119<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F119<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F119<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F119<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F119<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F119<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F119<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F119<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F119*BT119+BU119","v":4.217339999999999},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.0079889439844205},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F136<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F136<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F136<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F136<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F136<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F136<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F136<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F136<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F136<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F136<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F136<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F136<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F136<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F136<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F136<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F136*BT136+BU136","v":4.46868},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.8950500132082082},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F142<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F142<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F142<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F142<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F142<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F142<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F142<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F142<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F142<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F142<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F142<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F142<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F142<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F142<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F142<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F142*BT142+BU142","v":4.24212},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":1.9962594393895636},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F152<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F152<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F152<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F152<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F152<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F152<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F152<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F152<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F152<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F152<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F152<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F152<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F152<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F152<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F152<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F152*BT152+BU152","v":4.65925},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.8175397527548973},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F169<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F169<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F169<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F169<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F169<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F169<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F169<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F169<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F169<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F169<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F169<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F169<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F169<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F169<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F169<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F169*BT169+BU169","v":4.8928899999999995},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.7307505570375088},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F175<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F175<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F175<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F175<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F175<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F175<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F175<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F175<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F175<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F175<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F175<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F175<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F175<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F175<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F175<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F175*BT175+BU175","v":4.44272},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.9061232967693793},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F185<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F185<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F185<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F185<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F185<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F185<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F185<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F185<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F185<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F185<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F185<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F185<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F185<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F185<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F185<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F185*BT185+BU185","v":5.13066},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.6505424434718448},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F201<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F201<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F201<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F201<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F201<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F201<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F201<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F201<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F201<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F201<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F201<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F201<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F201<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F201<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F201<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F201*BT201+BU201","v":4.9766699999999995},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7016141502296227},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F211<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F211<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F211<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F211<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F211<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F211<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F211<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.2152},{"$f":"IF(Bilans!F211<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F211<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F211<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F211<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F211<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F211<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F211<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F211<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":0.8419999999999996},{"$f":"Bilans!F211*BT211+BU211","v":5.5234966666666665},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.5331541963496413},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F217<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F217<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F217<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F217<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F217<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F217<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F217<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F217<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F217<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F217<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F217<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F217<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F217<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F217<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F217<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F217*BT217+BU217","v":4.667509999999998},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8143232886535345},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F234<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F234<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F234<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F234<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F234<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F234<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F234<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.2152},{"$f":"IF(Bilans!F234<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F234<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F234<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F234<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F234<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F234<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F234<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F234<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":0.8419999999999996},{"$f":"Bilans!F234*BT234+BU234","v":6.102743333333334},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.3876336641537586},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F244<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F244<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F244<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F244<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F244<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F244<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F244<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F244<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F244<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F244<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F244<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F244<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F244<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F244<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F244<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F244*BT244+BU244","v":4.28696},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.975379311452231},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R250*Bilans!F250+S250","v":6.659383333333333},{"v":0.14685418820060916,"d":"14.69%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A04'!$C$39+'151.A04'!$C$40)","v":0.9779583333333333},null,5.681425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AC250*Bilans!F250+AD250","v":5.738283333333333},5.521744339622642,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":6.659383333333333},{"v":0.14685418820060916,"d":"14.69%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":5.681425},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AU250*Bilans!F250+AV250","v":5.738283333333333},5.521744339622642,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB250*Bilans!F250+BC250","v":6.659383333333333},{"v":0.14685418820060916,"d":"14.69%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":5.681425},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W250<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W250<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W250<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W250<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W250<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"BM250*Bilans!F250+BN250","v":3.6780925925925922},3.5392966457023056,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F250<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F250<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F250<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F250<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F250*BT250+BU250","v":4.01556},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.1088894433212944},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC250*Bilans!F250+CD250","v":6.3772833333333345},{"v":0.15335030329006338,"d":"15.34%"},0.9779583333333333,null,{"$f":"CE250-CG250","v":5.399325000000001},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.4499999999999993},{"$f":"CN250*Bilans!F250+CO250","v":4.3726666666666665},4.207660377358491,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A04'!$C$39+'151.A04'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W260<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W260<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W260<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W260<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W260<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.6194953703703707},1.5583823375262058,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F260<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F260<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F260<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F260<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F260*BT260+BU260","v":4.99437},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.6955836457898106},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R277*Bilans!F277+S277","v":7.162654166666666},{"v":0.09413555380134345,"d":"9.41%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A04'!$C$39+'151.A04'!$C$40)","v":0.6742604166666668},null,6.488393749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AC277*Bilans!F277+AD277","v":6.375429166666666},6.1348469339622635,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ277*Bilans!F277+AK277","v":7.162654166666666},{"v":0.09413555380134345,"d":"9.41%"},0.6742604166666668,null,6.488393749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AU277*Bilans!F277+AV277","v":6.375429166666666},6.1348469339622635,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB277*Bilans!F277+BC277","v":7.162654166666666},{"v":0.09413555380134345,"d":"9.41%"},0.6742604166666668,null,6.488393749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W277<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W277<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W277<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W277<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W277<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"BM277*Bilans!F277+BN277","v":3.890199074074073},3.7433991090146743,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F277<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F277<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F277<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F277<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F277*BT277+BU277","v":4.36661},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.9393470204628434},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC277*Bilans!F277+CD277","v":6.865679166666666},{"v":0.09820738783429415,"d":"9.82%"},0.6742604166666668,null,6.1914187499999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.4499999999999993},{"$f":"CN277*Bilans!F277+CO277","v":4.769333333333334},4.589358490566038,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R286*Bilans!F286+S286","v":6.7219750000000005},{"v":0.13986774720227313,"d":"13.99%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A04'!$C$39+'151.A04'!$C$40)","v":0.9401875},null,5.7817875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AC286*Bilans!F286+AD286","v":5.817525},5.597995754716981,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":6.7219750000000005},{"v":0.13986774720227313,"d":"13.99%"},0.9401875,null,5.7817875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AU286*Bilans!F286+AV286","v":5.817525},5.597995754716981,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB286*Bilans!F286+BC286","v":6.7219750000000005},{"v":0.13986774720227313,"d":"13.99%"},0.9401875,null,5.7817875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W286<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W286<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W286<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W286<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W286<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"BM286*Bilans!F286+BN286","v":3.704472222222222},3.564680817610063,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F286<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F286<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F286<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F286<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F286*BT286+BU286","v":4.05922},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.0862067325799676},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC286*Bilans!F286+CD286","v":6.4380250000000006},{"v":0.14603663390558438,"d":"14.60%"},0.9401875,null,5.497837500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.4499999999999993},{"$f":"CN286*Bilans!F286+CO286","v":4.422000000000001},4.255132075471699,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"R292*Bilans!F292+S292","v":5.481250000000001},{"v":0.2463968072976054,"d":"24.64%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.3505624999999999},null,4.130687500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.386666666666667},{"$f":"AC292*Bilans!F292+AD292","v":5.1345833333333335},4.940825471698114,138.36040609669809,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.744655359896126},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.346666666666666},{"$f":"AJ292*Bilans!F292+AK292","v":5.812583333333333},{"v":0.23235150750526873,"d":"23.24%"},1.3505624999999999,null,4.462020833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7833333333333337},{"$f":"AU292*Bilans!F292+AV292","v":3.920166666666667},3.772235849056604,105.63580659905658,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":8.834061902130008},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB292*Bilans!F292+BC292","v":5.481250000000001},{"v":0.2463968072976054,"d":"24.64%"},1.3505624999999999,null,4.130687500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W292<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W292<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W292<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W292<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W292<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.386666666666667},{"$f":"BM292*Bilans!F292+BN292","v":5.154527777777778},4.960017295597485,138.89784433726413,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":6.718558225508314},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F292<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F292<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.11333333333333313},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F292<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F292<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.5966666666666685},{"$f":"Bilans!F292*BT292+BU292","v":3.6138333333333335},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.3433211528911837},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.346666666666666},{"$f":"CC292*Bilans!F292+CD292","v":5.812583333333333},{"v":0.23235150750526873,"d":"23.24%"},1.3505624999999999,null,4.462020833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7833333333333337},{"$f":"CN292*Bilans!F292+CO292","v":3.920166666666667},3.772235849056604,105.63580659905658,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":8.834061902130008}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"R309*Bilans!F309+S309","v":4.3374999999999995},{"v":0.3544380403458214,"d":"35.44%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.5373750000000002},null,2.8001249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.386666666666667},{"$f":"AC309*Bilans!F309+AD309","v":5.0075},4.818537735849057,156.53983542452832,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.023083374937594},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.346666666666666},{"$f":"AJ309*Bilans!F309+AK309","v":5.5634999999999994},{"v":0.27633234474701185,"d":"27.63%"},1.5373750000000002,null,4.0261249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7833333333333337},{"$f":"AU309*Bilans!F309+AV309","v":3.727},3.5863584905660377,116.51002828301887,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":10.779605580896163},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB309*Bilans!F309+BC309","v":4.3374999999999995},{"v":0.3544380403458214,"d":"35.44%"},1.5373750000000002,null,2.8001249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W309<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W309<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W309<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W309<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W309<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.386666666666667},{"$f":"BM309*Bilans!F309+BN309","v":5.024055555555556},4.83446855345912,157.05737989622642,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":7.996645251180431},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F309<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F309<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.11333333333333313},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F309<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F309<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.5966666666666685},{"$f":"Bilans!F309*BT309+BU309","v":3.4410000000000003},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.4610206605705476},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.346666666666666},{"$f":"CC309*Bilans!F309+CD309","v":5.5634999999999994},{"v":0.27633234474701185,"d":"27.63%"},1.5373750000000002,null,4.0261249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7833333333333337},{"$f":"CN309*Bilans!F309+CO309","v":3.727},3.5863584905660377,116.51002828301887,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":10.779605580896163}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"R315*Bilans!F315+S315","v":6.212499999999999},{"v":0.19816901408450716,"d":"19.82%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.2311250000000005},null,4.981374999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.386666666666667},{"$f":"AC315*Bilans!F315+AD315","v":5.215833333333333},5.019009433962264,126.16284014150946,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":5.959946956382811},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.346666666666666},{"$f":"AJ315*Bilans!F315+AK315","v":5.971833333333333},{"v":0.20615528453015555,"d":"20.62%"},1.2311250000000005,null,4.740708333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7833333333333337},{"$f":"AU315*Bilans!F315+AV315","v":4.043666666666667},3.8910754716981133,97.8099641320755,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.6875995383727656},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB315*Bilans!F315+BC315","v":6.212499999999999},{"v":0.19816901408450716,"d":"19.82%"},1.2311250000000005,null,4.981374999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W315<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W315<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W315<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W315<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W315<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.386666666666667},{"$f":"BM315*Bilans!F315+BN315","v":5.2379444444444445},5.040286163522013,126.69767329245288,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":5.934788031776674},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F315<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F315<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.11333333333333313},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F315<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F315<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.5966666666666685},{"$f":"Bilans!F315*BT315+BU315","v":3.724333333333333},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.2737954246012504},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.346666666666666},{"$f":"CC315*Bilans!F315+CD315","v":5.971833333333333},{"v":0.20615528453015555,"d":"20.62%"},1.2311250000000005,null,4.740708333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7833333333333337},{"$f":"CN315*Bilans!F315+CO315","v":4.043666666666667},3.8910754716981133,97.8099641320755,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":7.6875995383727656}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R325*Bilans!F325+S325","v":4.198183333333334},{"v":0.4421877915447555,"d":"44.22%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.856385416666667},null,2.3417979166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC325*Bilans!F325+AD325","v":4.452999999999999},4.452999999999999,178.75789225000003,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":10.727704356613524},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ325*Bilans!F325+AK325","v":4.998849999999999},{"v":0.3713624967075762,"d":"37.14%"},1.856385416666667,null,3.1424645833333322,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU325*Bilans!F325+AV325","v":3.4330416666666665},3.303492924528302,132.6129423425708,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":14.460593254281314},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB325*Bilans!F325+BC325","v":4.198183333333334},{"v":0.4421877915447555,"d":"44.22%"},1.856385416666667,null,2.3417979166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W325<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W325<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W325<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W325<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W325<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM325*Bilans!F325+BN325","v":3.7045879629629628},3.7045879629629628,148.714200744213,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.894947556270944},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F325<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F325<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F325<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F325<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F325*BT325+BU325","v":3.161658333333333},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.6784589605212212},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC325*Bilans!F325+CD325","v":4.903316666666666},{"v":0.378597904819527,"d":"37.86%"},1.856385416666667,null,3.046931249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN325*Bilans!F325+CO325","v":3.161658333333333},3.042350471698113,122.1298355729953,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":15.70182920882765}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R342*Bilans!F342+S342","v":4.415666666666667},{"v":0.516928361138371,"d":"51.69%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.2825833333333336},null,2.133083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC342*Bilans!F342+AD342","v":3.7158148148148147},3.645705101327743,183.64145736408108,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":16.44199910139996},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ342*Bilans!F342+AK342","v":4.300037037037037},{"v":0.5308287611648479,"d":"53.08%"},2.2825833333333336,null,2.0174537037037035,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU342*Bilans!F342+AV342","v":3.077777777777778},3.0197064989517823,152.1086557651992,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":19.850498722577058},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB342*Bilans!F342+BC342","v":4.415666666666667},{"v":0.516928361138371,"d":"51.69%"},2.2825833333333336,null,2.133083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W342<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W342<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W342<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W342<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W342<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM342*Bilans!F342+BN342","v":3.7158148148148147},3.645705101327743,183.64145736408108,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":16.44199910139996},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F342<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F342<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F342<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F342<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F342*BT342+BU342","v":2.825940740740741},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.9966559351147293},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC342*Bilans!F342+CD342","v":4.243},{"v":0.5379644905334277,"d":"53.80%"},2.2825833333333336,null,1.9604166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN342*Bilans!F342+CO342","v":2.825940740740741},2.7726211041229916,139.66247025688332,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":21.619499292875965}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R352*Bilans!F352+S352","v":4.294041666666667},{"v":0.5811371377004958,"d":"58.11%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.4954270833333334},null,1.7986145833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC352*Bilans!F352+AD352","v":3.567162037037037},3.499857092941999,194.17294648069534,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":18.86405523046713},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ352*Bilans!F352+AK352","v":4.162967592592593},{"v":0.5994346647746166,"d":"59.94%"},2.4954270833333334,null,1.6675405092592595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU352*Bilans!F352+AV352","v":2.9619444444444447},2.9060587002096443,161.22886320230612,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":22.71856982628643},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB352*Bilans!F352+BC352","v":4.294041666666667},{"v":0.5811371377004958,"d":"58.11%"},2.4954270833333334,null,1.7986145833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W352<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W352<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W352<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W352<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W352<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM352*Bilans!F352+BN352","v":3.567162037037037},3.499857092941999,194.17294648069534,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":18.86405523046713},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F352<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F352<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F352<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F352<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F352*BT352+BU352","v":2.732501851851852},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.0991276683981495},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC352*Bilans!F352+CD352","v":4.086625},{"v":0.6106327552279286,"d":"61.06%"},2.4954270833333334,null,1.5911979166666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN352*Bilans!F352+CO352","v":2.732501851851852},2.3716053808525506,131.57725943104472,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":27.838314937650555}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R358*Bilans!F358+S358","v":4.430541666666667},{"v":0.5093174273273585,"d":"50.93%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.2565520833333337},null,2.173989583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC358*Bilans!F358+AD358","v":3.73399537037037},3.663542627533194,182.25117097755066,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":16.159011513907547},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ358*Bilans!F358+AK358","v":4.316800925925926},{"v":0.5227371199308474,"d":"52.27%"},2.2565520833333337,null,2.0602488425925922,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU358*Bilans!F358+AV358","v":3.0919444444444446},3.0336058700209647,150.9135496174004,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":19.514475524004332},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB358*Bilans!F358+BC358","v":4.430541666666667},{"v":0.5093174273273585,"d":"50.93%"},2.2565520833333337,null,2.173989583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W358<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W358<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W358<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W358<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W358<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM358*Bilans!F358+BN358","v":3.73399537037037},3.663542627533194,182.25117097755066,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":16.159011513907547},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F358<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F358<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F358<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F358<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F358*BT358+BU358","v":2.8373685185185185},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.9845866117683104},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC358*Bilans!F358+CD358","v":4.262125},{"v":0.5294429617463903,"d":"52.94%"},2.2565520833333337,null,2.0055729166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN358*Bilans!F358+CO358","v":2.8373685185185185},2.7838332634521317,138.48804931526905,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":21.265363941585047}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R369*Bilans!F369+S369","v":4.453483333333334},{"v":0.49316967242869814,"d":"49.32%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.196322916666667},null,2.257160416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC369*Bilans!F369+AD369","v":3.787},3.787,182.91872725,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":15.177999075785582},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ369*Bilans!F369+AK369","v":4.366149999999999},{"v":0.50303423305811,"d":"50.30%"},2.196322916666667,null,2.1698270833333324,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU369*Bilans!F369+AV369","v":3.127791666666667},3.0687767295597492,148.22728639701262,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":18.730291437085427},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB369*Bilans!F369+BC369","v":4.453483333333334},{"v":0.49316967242869814,"d":"49.32%"},2.196322916666667,null,2.257160416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W369<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W369<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W369<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W369<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W369<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM369*Bilans!F369+BN369","v":3.4671712962962964},3.4671712962962964,167.47044116087963,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":16.578091356893825},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F369<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F369<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F369<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F369<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F369*BT369+BU369","v":2.8675083333333333},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.9532162102487076},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC369*Bilans!F369+CD369","v":4.315016666666667},{"v":0.5089952336993677,"d":"50.90%"},2.196322916666667,null,2.11869375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN369*Bilans!F369+CO369","v":2.8675083333333333},2.8134044025157237,135.89235609921386,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":20.43043739058724}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R370*Bilans!F370+S370","v":4.376},{"v":0.5374771480804388,"d":"53.75%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.3520000000000003},null,2.024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC370*Bilans!F370+AD370","v":3.667333333333333},3.5981383647798744,187.2399242264151,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":17.210349831499165},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ370*Bilans!F370+AK370","v":4.255333333333333},{"v":0.5527181576061415,"d":"55.27%"},2.3520000000000003,null,1.9033333333333324,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU370*Bilans!F370+AV370","v":3.04},2.9826415094339627,155.21069886792455,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":20.761871584008095},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB370*Bilans!F370+BC370","v":4.376},{"v":0.5374771480804388,"d":"53.75%"},2.3520000000000003,null,2.024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W370<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W370<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W370<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W370<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W370<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM370*Bilans!F370+BN370","v":3.667333333333333},3.5981383647798744,187.2399242264151,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":17.210349831499165},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F370<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F370<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F370<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F370<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F370*BT370+BU370","v":2.7954666666666665},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.029323223203015},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC370*Bilans!F370+CD370","v":4.192},{"v":0.5610687022900764,"d":"56.11%"},2.3520000000000003,null,1.8399999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN370*Bilans!F370+CO370","v":2.7954666666666665},2.7427220125786165,142.72576809056602,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":22.578015459094942}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R371*Bilans!F371+S371","v":4.407483333333333},{"v":0.4844199637737333,"d":"48.44%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.1350729166666667},null,2.2724104166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC371*Bilans!F371+AD371","v":3.907},3.907,182.97164725,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":14.264085615561811},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ371*Bilans!F371+AK371","v":4.480149999999999},{"v":0.4765628196972572,"d":"47.66%"},2.1350729166666667,null,2.3450770833333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU371*Bilans!F371+AV371","v":3.1827916666666667},3.1827916666666667,149.05570363541668,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":17.509717360283815},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB371*Bilans!F371+BC371","v":4.407483333333333},{"v":0.4844199637737333,"d":"48.44%"},2.1350729166666667,null,2.2724104166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W371<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W371<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W371<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W371<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W371<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM371*Bilans!F371+BN371","v":3.509949074074074},3.509949074074074,164.37705754976852,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":15.877661277664416},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F371<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F371<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F371<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F371<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F371*BT371+BU371","v":2.9205083333333333},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.8996226432122},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC371*Bilans!F371+CD371","v":4.421016666666667},{"v":0.48293708837710786,"d":"48.29%"},2.1350729166666667,null,2.28594375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN371*Bilans!F371+CO371","v":2.9205083333333333},2.9205083333333333,136.77251613958333,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":19.082219990241427}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9471.530369985909},{"$f":"SUM(AA7:AA372)","v":37.02155001409135},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.068504196587419},{"$f":"SUM(AF7:AF372)/229","v":3.8389491489674956},{"$f":"SUM(AG7:AG372)/Z373","v":3.519094669431266},{"$f":"SUM(AH7:AH372)","v":3492.501414536702},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9429.077665242401},{"$f":"SUM(AS7:AS372)","v":79.47425475759941},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.4474989289180007},{"$f":"SUM(AX7:AX372)/229","v":3.219648138863713},{"$f":"SUM(AY7:AY372)/AR373","v":2.842698526919499},{"$f":"SUM(AZ7:AZ372)","v":4345.373211961094},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9422.314367212695},{"$f":"SUM(BK7:BK372)","v":86.23755278730563},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.57972873928514},{"$f":"SUM(BP7:BP372)/229","v":3.3698238566794525},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.2451817705908943},{"$f":"SUM(BR7:BR372)","v":3826.4364967157244},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1353.0189086929083},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":891.8851050126665},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":9507.081352461822},{"$f":"SUM(CL7:CL372)","v":86.23755278730563},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0379409443635788},{"$f":"SUM(CQ7:CQ372)/229","v":2.8249524778897714},{"$f":"SUM(CR7:CR372)/CK373","v":2.5607104490627584},{"$f":"SUM(CS7:CS372)","v":4965.321566612986}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.706901119706598},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"151.A13","index":58,"n_rows":66,"n_cols":23,"rows_kept":66,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.77},{"$f":"E7*Dane!$E$26","v":8.9},{"$f":"F7*Dane!$E$26","v":11.13},{"$f":"G7*Dane!$E$26","v":12.34},{"$f":"H7*Dane!$E$26","v":13.4},{"$f":"I7*Dane!$E$26","v":14.02},{"$f":"S5*T3+S6","v":15.742},{"$f":"$S$5*U3+$S$6","v":18.325},{"$f":"J7*Dane!$E$26","v":22.63},{"$f":"K7*Dane!$E$26","v":23.34}]
[null,"Q",null,7.77,8.9,11.13,12.34,13.4,14.02,22.63,23.34,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.22600000000000015},{"$f":"(P4-O4)/(P3-O3)","v":0.27875000000000005},{"$f":"(Q4-P4)/(Q3-P3)","v":0.13444444444444434},{"$f":"(R4-Q4)/(R3-Q3)","v":0.2120000000000001},{"$f":"(S4-R4)/(S3-R3)","v":0.20666666666666642},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.861},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.07100000000000009}]
[null,"COP",null,2.07,2.28,2.8,3.8,4.9,5.14,7.35,7.88,null,"b=",{"$f":"N4-N5*$N$3","v":12.290000000000003},{"$f":"O4-O5*O3","v":13.08125},{"$f":"P4-P5*P3","v":12.071111111111112},{"$f":"Q4-Q5*Q3","v":11.916},{"$f":"R4-R5*R3","v":11.953333333333335},{"$f":"S4-S5*$S$3","v":5.41},null,null,{"$f":"V4-V5*V3","v":21.209999999999997}]
[{"$nulls":3},{"$f":"D5","v":7.77},8.9,11.13,12.34,13.4,14.02,22.63,23.34,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.77},8.9,11.13,12.34,13.4,14.02,{"$f":"T4","v":15.742},{"$f":"U4","v":18.325},{"$f":"V5*V3+V6","v":22.63},{"$f":"W4","v":23.34}]
[null,"Q",null,7.32,8.44,10.66,12.1,13.18,13.82,22.03,23.65,null,"COP",{"$f":"D6","v":2.07},2.28,2.8,3.8,4.9,5.14,{"$f":"T3*S10+S11","v":5.582},{"$f":"U3*S10+S11","v":6.244999999999999},{"$f":"J6","v":7.35},{"$f":"K6","v":7.88}]
[null,"COP",null,1.8,1.98,2.3,2.96,3.69,3.93,5.3,7.61,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.041999999999999996},{"$f":"(P9-O9)/(P3-O3)","v":0.065},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.2200000000000001},{"$f":"(S9-R9)/(S3-R3)","v":0.07999999999999978},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.221},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.053000000000000026}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.9099999999999997},{"$f":"O9-O10*O3","v":3.255},{"$f":"P9-P10*P3","v":3.5777777777777775},{"$f":"Q9-Q10*Q3","v":3.3599999999999994},{"$f":"R9-R10*R3","v":4.340000000000002},{"$f":"S9-S10*$S$3","v":2.9299999999999997},null,null,{"$f":"V9-V10*V3","v":6.289999999999999}]
[null,"Q",null,{"v":7,"d":"7.00"},8.29,10.6,12.28,13.33,17.27,20.65,22.88,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7320000000000002,"d":"1.73"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9,"d":"1.90"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.2079999999999997,"d":"2.21"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.7960000000000003,"d":"2.80"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.438,"d":"3.44"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.6740000000000004,"d":"3.67"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.9079999999999995,"d":"4.91"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.8580000000000005,"d":"6.86"}},null,"COP=",{"$f":"N10*N3+N11","v":2.07},{"$f":"O10*O3+O11","v":2.28},2.8,3.8,4.9,5.14,{"$f":"T9","v":5.582},{"$f":"U9","v":6.244999999999999},7.35,{"$f":"W9","v":7.88}]
[null,"Qmax",null,{"$f":"D12","v":{"v":7,"d":"7.00"}},8.29,{"v":10.6,"d":"10.60"},12.28,13.33,17.27,20.65,22.88,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.63,1.78,2.07,2.55,3.06,3.29,4.32,5.73,null,"Q",{"$f":"D9*Dane!$E$26","v":7.32},{"$f":"E9*Dane!$E$26","v":8.44},{"$f":"F9*Dane!$E$26","v":10.66},{"$f":"G9*Dane!$E$26","v":12.1},{"$f":"H9*Dane!$E$26","v":13.18},{"$f":"I9*Dane!$E$26","v":13.82},{"$f":"S16*T14+S17","v":15.462},{"$f":"$S$16*U14+$S$17","v":17.925},{"$f":"J9*Dane!$E$26","v":22.03},{"$f":"K9*Dane!$E$26","v":23.65}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.22399999999999984},{"$f":"(P15-O15)/(P3-O3)","v":0.2775000000000001},{"$f":"(Q15-P15)/(Q3-P3)","v":0.15999999999999995},{"$f":"(R15-Q15)/(R3-Q3)","v":0.21600000000000003},{"$f":"(S15-R15)/(S3-R3)","v":0.2133333333333335},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.8210000000000001},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.16199999999999976}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":11.799999999999997},{"$f":"O15-O16*O3","v":12.602500000000001},{"$f":"P15-P16*P3","v":11.78},{"$f":"Q15-Q16*Q3","v":11.668},{"$f":"R15-R16*R3","v":11.686666666666666},{"$f":"S15-S16*$S$3","v":5.609999999999999},null,null,{"$f":"V15-V16*V14","v":18.790000000000006}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},59,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":7.32},{"$f":"O16*O14+O17","v":8.44},10.66,12.1,13.18,13.82,{"$f":"T15","v":15.462},{"$f":"U15","v":17.925},22.03,{"$f":"W15","v":23.65}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},66,{"$nulls":6},"COP",{"$f":"D10","v":1.8},1.98,2.3,2.96,3.69,3.93,{"$f":"T14*S21+S22","v":4.204},{"$f":"U14*S21+S22","v":4.615},{"$f":"J10","v":5.3},{"$f":"K10","v":7.61}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03599999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.03999999999999998},{"$f":"(Q20-P20)/(Q14-P14)","v":0.07333333333333335},{"$f":"(R20-Q20)/(R14-Q14)","v":0.146},{"$f":"(S20-R20)/(S14-R14)","v":0.08000000000000007},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.13699999999999996},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.23100000000000004}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.5199999999999996},{"$f":"O20-O21*O14","v":2.5799999999999996},{"$f":"P20-P21*P14","v":2.8133333333333335},{"$f":"Q20-Q21*Q14","v":2.668},{"$f":"R20-R21*R14","v":3.1299999999999994},{"$f":"S20-S21*$S$3","v":2.5600000000000005},null,null,{"$f":"V20-V21*V14","v":0.6799999999999988}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,8 | 3,8 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.7999999999999998},{"$f":"O21*O14+O22","v":1.98},2.3,2.96,3.69,3.93,{"$f":"T20","v":4.204},{"$f":"U20","v":4.615},5.3,{"$f":"W20","v":7.61}]
[null,46097,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":15.77},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":7,"d":"7.00"}},{"$f":"E14*Dane!$E$26","v":8.29},{"$f":"F14*Dane!$E$26","v":{"v":10.6,"d":"10.60"}},{"$f":"G14*Dane!$E$26","v":12.28},{"$f":"H14*Dane!$E$26","v":13.33},{"$f":"I14*Dane!$E$26","v":17.27},{"$f":"S27*T25+S28","v":17.945999999999998},{"$f":"S27*U25+S28","v":18.96},{"$f":"J14*Dane!$E$26","v":20.65},{"$f":"K14*Dane!$E$26","v":22.88}]
[null,{"$f":"D14+8","v":15},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.25799999999999984},{"$f":"(P26-O26)/(P3-O3)","v":0.28875000000000006},{"$f":"(Q26-P26)/(Q3-P3)","v":0.18666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.21000000000000013},{"$f":"(S26-R26)/(S3-R3)","v":1.3133333333333332},{"$f":"(V26-S26)/(V3-S3)","v":0.3379999999999999},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.22300000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.32},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":12.159999999999997},12.62125,11.906666666666666,11.86,4.136666666666667,13.89,null,null,{"$f":"V26-V27*V25","v":16.189999999999998}]
[null,{"$f":"D9+8","v":15.32},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":7},{"$f":"O27*O25+O28","v":8.29},10.6,12.28,13.33,17.27,{"$f":"T26","v":17.945999999999998},{"$f":"U26","v":18.96},20.65,{"$f":"W26","v":22.88}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7320000000000002,"d":"1.73"}},{"v":1.9,"d":"1.90"},{"v":2.2079999999999997,"d":"2.21"},{"v":2.7960000000000003,"d":"2.80"},{"v":3.438,"d":"3.44"},{"v":3.6740000000000004,"d":"3.67"},{"$f":"T25*S32+S33","v":3.9208000000000003},{"$f":"U25*S32+S33","v":4.291},{"$f":"J13","v":4.9079999999999995},{"$f":"K13","v":6.8580000000000005}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03359999999999994},{"$f":"(P31-O31)/(P25-O25)","v":0.03849999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.0653333333333334},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1284},{"$f":"(S31-R31)/(S25-R25)","v":0.07866666666666673},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.12339999999999991},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.19500000000000012}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.403999999999999},{"$f":"O31-O32*O25","v":2.4774999999999996},{"$f":"P31-P32*P25","v":2.6653333333333333},{"$f":"Q31-Q32*Q25","v":2.5392},{"$f":"R31-R32*R25","v":2.8873333333333333},{"$f":"S31-S32*$S$3","v":2.4400000000000013},null,null,{"$f":"V31-V32*V25","v":1.0079999999999973}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7320000000000002},{"$f":"O32*O25+O33","v":1.9},2.2079999999999997,2.7960000000000003,3.4380000000000006,3.6740000000000004,{"$f":"T31","v":3.9208000000000003},{"$f":"U31","v":4.291},4.9079999999999995,{"$f":"W31","v":6.8580000000000005}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-26.984126984126988},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-25.381249999999994},-33.02654867256637,-27.231905465288033,-27.503722084367222,-3.349231584525701,20,20,-57.434094903339265,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":4.63},{"$f":"E66*Dane!$E$26","v":6.12},{"$f":"F66*Dane!$E$26","v":6.93},{"$f":"G66*Dane!$E$26","v":9.83},{"$f":"H66*Dane!$E$26","v":11.78},{"$f":"I66*Dane!$E$26","v":14.76},{"$f":"I57*J52+I58","v":15.373999999999999},{"$f":"I57*K52+I58","v":16.294999999999998},{"$f":"L66*Dane!$E$26","v":17.83},{"$f":"M66*Dane!$E$26","v":21.74}]
[null,"COP",null,1.42,1.61,1.76,2.03,2.3,2.44,null,null,2.99,3.71]
[null,"Q",null,{"$f":"D54","v":4.63},6.12,6.93,9.83,11.78,14.76,null,null,{"$f":"L54","v":17.83},{"$f":"M54","v":21.74}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.29800000000000004},{"$f":"(F54-E54)/(F52-E52)","v":0.10124999999999995},0.32222222222222224,0.38999999999999985,0.9933333333333335,{"$f":"(L54-I54)/(L52-I52)","v":0.30699999999999983}]
[null,"b=",null,{"$f":"D54-D57*D52","v":10.59},{"$f":"E54-E57*E52","v":7.63875},9.185555555555556,9.05,4.826666666666664,11.690000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":4.629999999999999},{"$f":"E57*E52+E58","v":6.120000000000001},6.930000000000001,9.83,11.78,14.76]
[null,"COP",null,{"$f":"D55","v":1.42},{"$f":"E55","v":1.61},1.76,2.03,2.3,2.44,null,null,{"$f":"L55","v":2.99},{"$f":"M55","v":3.71}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.038000000000000034},{"$f":"(F61-E61)/(F52-E52)","v":0.01874999999999999},0.029999999999999978,0.054000000000000006,0.04666666666666671,{"$f":"(L61-I61)/(L52-I52)","v":0.05500000000000003}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.1800000000000006},{"$f":"E61-E62*E52","v":1.8912499999999999},1.9699999999999998,1.9219999999999997,1.9733333333333327,1.8899999999999997]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.42},{"$f":"E62*E52+E63","v":1.61},1.7599999999999998,2.03,2.3,2.44]
[{"$nulls":3},4.63,6.12,6.93,9.83,11.78,14.76,null,null,17.83,21.74]

{"sheet":"151.A16","index":59,"n_rows":66,"n_cols":23,"rows_kept":66,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A16"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D5*Dane!$E$26","v":8.49},{"$f":"E5*Dane!$E$26","v":9.74},{"$f":"F5*Dane!$E$26","v":12.39},{"$f":"G5*Dane!$E$26","v":13.7},{"$f":"H5*Dane!$E$26","v":14.9},{"$f":"I5*Dane!$E$26","v":15.57},{"$f":"S5*T3+S6","v":17.148},{"$f":"$S$5*U3+$S$6","v":19.515},{"$f":"J5*Dane!$E$26","v":23.46},{"$f":"K5*Dane!$E$26","v":23.46}]
[null,"Q",null,8.49,9.74,12.39,13.7,14.9,15.57,23.46,23.46,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.25},{"$f":"(P4-O4)/(P3-O3)","v":0.33125000000000004},{"$f":"(Q4-P4)/(Q3-P3)","v":0.1455555555555554},{"$f":"(R4-Q4)/(R3-Q3)","v":0.2400000000000002},{"$f":"(S4-R4)/(S3-R3)","v":0.2233333333333333},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.789},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0}]
[null,"COP",null,2.17,2.39,2.82,3.8,4.9,5.24,7.18,7.18,null,"b=",{"$f":"N4-N5*$N$3","v":13.49},{"$f":"O4-O5*O3","v":14.708750000000002},{"$f":"P4-P5*P3","v":13.408888888888889},{"$f":"Q4-Q5*Q3","v":13.219999999999999},{"$f":"R4-R5*R3","v":13.336666666666668},{"$f":"S4-S5*$S$3","v":7.68},null,null,{"$f":"V4-V5*V3","v":23.46}]
[{"$nulls":3},{"$f":"D5","v":8.49},9.74,12.39,13.7,14.9,15.57,23.46,23.46,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":8.49},9.740000000000002,12.39,13.7,14.9,15.57,{"$f":"T4","v":17.148},{"$f":"U4","v":19.515},{"$f":"V5*V3+V6","v":23.46},{"$f":"W4","v":23.46}]
[null,"Q",null,8.16,9.41,12.15,13.62,14.89,19.58,24.01,24.01,null,"COP",{"$f":"D6","v":2.17},{"$f":"E6","v":2.39},2.82,3.8,4.9,5.24,{"$f":"T3*S10+S11","v":5.628},{"$f":"U3*S10+S11","v":6.21},{"$f":"J6","v":7.18},{"$f":"K6","v":7.18}]
[null,"COP",null,1.93,2.12,2.51,3.28,4,4.34,5.78,8.07,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.04400000000000004},{"$f":"(P9-O9)/(P3-O3)","v":0.053749999999999964},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10888888888888888},{"$f":"(R9-Q9)/(R3-Q3)","v":0.2200000000000001},{"$f":"(S9-R9)/(S3-R3)","v":0.11333333333333329},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.19399999999999995},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.0500000000000007},{"$f":"O9-O10*O3","v":3.1962499999999996},{"$f":"P9-P10*P3","v":3.5822222222222218},{"$f":"Q9-Q10*Q3","v":3.3599999999999994},{"$f":"R9-R10*R3","v":4.106666666666667},{"$f":"S9-S10*$S$3","v":3.3000000000000007},null,null,{"$f":"V9-V10*V3","v":7.18}]
[null,"Q",null,7.29,8.95,11.83,13.74,14.58,18.48,21.59,23.35,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.866,"d":"1.87"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.044,"d":"2.04"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.402,"d":"2.40"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.1559999999999997,"d":"3.16"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.74},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":4.048,"d":"4.05"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.352,"d":"5.35"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.386,"d":"7.39"}},null,"COP=",{"$f":"N10*N3+N11","v":2.17},{"$f":"O10*O3+O11","v":2.39},2.8199999999999994,3.8,4.9,5.24,{"$f":"T9","v":5.628},{"$f":"U9","v":6.21},7.18,{"$f":"W9","v":7.18}]
[null,"Qmax",null,{"$f":"D12","v":7.29},8.95,11.83,13.74,14.58,18.48,21.59,23.35,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.77,1.93,2.24,2.97,3.35,3.61,4.71,6.36,null,"Q",{"$f":"D9*Dane!$E$26","v":8.16},{"$f":"E9*Dane!$E$26","v":9.41},{"$f":"F9*Dane!$E$26","v":12.15},{"$f":"G9*Dane!$E$26","v":13.62},{"$f":"H9*Dane!$E$26","v":14.89},{"$f":"I9*Dane!$E$26","v":19.58},{"$f":"S16*T14+S17","v":20.466},{"$f":"$S$16*U14+$S$17","v":21.795},{"$f":"J9*Dane!$E$26","v":24.01},{"$f":"K9*Dane!$E$26","v":24.01}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.25},{"$f":"(P15-O15)/(P3-O3)","v":0.3425},{"$f":"(Q15-P15)/(Q3-P3)","v":0.16333333333333322},{"$f":"(R15-Q15)/(R3-Q3)","v":0.2540000000000003},{"$f":"(S15-R15)/(S3-R3)","v":1.5633333333333326},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.44300000000000034},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":13.16},{"$f":"O15-O16*O3","v":14.5475},{"$f":"P15-P16*P3","v":13.293333333333333},{"$f":"Q15-Q16*Q3","v":13.111999999999998},{"$f":"R15-R16*R3","v":3.9466666666666725},{"$f":"S15-S16*$S$3","v":15.149999999999995},null,null,{"$f":"V15-V16*V14","v":24.01}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},59,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":8.16},{"$f":"O16*O14+O17","v":9.41},12.15,13.62,14.89,19.58,{"$f":"T15","v":20.466},{"$f":"U15","v":21.795},24.01,{"$f":"W15","v":24.01}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},66,{"$nulls":6},"COP",{"$f":"D10","v":1.93},{"$f":"E10","v":2.12},2.51,3.28,4,4.34,{"$f":"T14*S21+S22","v":4.628},{"$f":"U14*S21+S22","v":5.0600000000000005},{"$f":"J10","v":5.78},{"$f":"K10","v":8.07}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.038000000000000034},{"$f":"(P20-O20)/(P14-O14)","v":0.04874999999999996},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08555555555555555},{"$f":"(R20-Q20)/(R14-Q14)","v":0.14400000000000004},{"$f":"(S20-R20)/(S14-R14)","v":0.11333333333333329},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14400000000000004},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.229}]
[{"$nulls":12},"b=",{"$f":"N20-N21*N14","v":2.6900000000000004},{"$f":"O20-O21*O14","v":2.8512499999999994},{"$f":"P20-P21*P14","v":3.1088888888888886},{"$f":"Q20-Q21*Q14","v":2.9919999999999995},{"$f":"R20-R21*R14","v":3.206666666666667},{"$f":"S20-S21*$S$3","v":2.8999999999999995},null,null,{"$f":"V20-V21*V14","v":1.2000000000000002}]
[{"$nulls":12},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.9299999999999997},{"$f":"O21*O14+O22","v":2.12},2.51,3.28,4,4.34,{"$f":"T20","v":4.628},{"$f":"U20","v":5.0600000000000005},5.78,{"$f":"W20","v":8.07}]
[null,47897,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":16.490000000000002},{"$nulls":10},"Q",{"$f":"D12*Dane!$E$26","v":7.29},{"$f":"E12*Dane!$E$26","v":8.95},{"$f":"F12*Dane!$E$26","v":11.83},{"$f":"G12*Dane!$E$26","v":13.74},{"$f":"H12*Dane!$E$26","v":14.58},{"$f":"I12*Dane!$E$26","v":18.48},{"$f":"S27*T25+S28","v":19.102},{"$f":"S27*U25+S28","v":20.035},{"$f":"J12*Dane!$E$26","v":21.59},{"$f":"K12*Dane!$E$26","v":23.35}]
[null,{"$f":"D14+8","v":15.29},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.33199999999999985},{"$f":"(P26-O26)/(P3-O3)","v":0.3600000000000001},{"$f":"(Q26-P26)/(Q3-P3)","v":0.21222222222222223},{"$f":"(R26-Q26)/(R3-Q3)","v":0.16799999999999998},{"$f":"(S26-R26)/(S3-R3)","v":1.3},{"$f":"(V26-S26)/(V3-S3)","v":0.31099999999999994},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.17600000000000016}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":16.16},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":13.929999999999996},14.350000000000001,13.315555555555555,13.404,5.48,15.370000000000001,null,null,{"$f":"V26-V27*V25","v":18.069999999999997}]
[null,{"$f":"D9+8","v":16.16},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":7.289999999999999},{"$f":"O27*O25+O28","v":8.95},11.83,13.74,14.58,18.48,{"$f":"T26","v":19.102},{"$f":"U26","v":20.035},21.59,{"$f":"W26","v":23.35}]
[{"$nulls":12},"COP",{"$f":"D15","v":1.77},{"$f":"E15","v":1.93},2.24,2.97,3.35,3.61,{"$f":"T25*S32+S33","v":3.83},{"$f":"U25*S32+S33","v":4.16},{"$f":"J15","v":4.71},{"$f":"K15","v":6.36}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03199999999999999},{"$f":"(P31-O31)/(P25-O25)","v":0.038750000000000034},{"$f":"(Q31-P31)/(Q25-P25)","v":0.0811111111111111},{"$f":"(R31-Q31)/(R25-Q25)","v":0.07599999999999998},{"$f":"(S31-R31)/(S25-R25)","v":0.0866666666666666},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.11000000000000001},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.16500000000000004}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.4099999999999997},{"$f":"O31-O32*O25","v":2.5112500000000004},{"$f":"P31-P32*P25","v":2.807777777777778},{"$f":"Q31-Q32*Q25","v":2.818},{"$f":"R31-R32*R25","v":2.743333333333334},{"$f":"S31-S32*$S$3","v":2.51},null,null,{"$f":"V31-V32*V25","v":1.4099999999999993}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.77},{"$f":"O32*O25+O33","v":1.93},2.24,2.97,3.3500000000000005,3.61,{"$f":"T31","v":3.83},{"$f":"U31","v":4.16},4.71,{"$f":"W31","v":6.36}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-28.751677852348994},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-26.016129032258064},-37.93586005830905,-28.31872509960157,-0.8877904102817635,-22.458001768346573,20,20,-176,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A16"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":4.73},{"$f":"E66*Dane!$E$26","v":6.44},{"$f":"F66*Dane!$E$26","v":7.71},{"$f":"G66*Dane!$E$26","v":10.87},{"$f":"H66*Dane!$E$26","v":12.66},{"$f":"I66*Dane!$E$26","v":15.01},{"$f":"I57*J52+I58","v":15.642},{"$f":"I57*K52+I58","v":16.59},{"$f":"L66*Dane!$E$26","v":18.17},{"$f":"M66*Dane!$E$26","v":22.12}]
[null,"COP",null,1.55,1.77,1.98,2.29,2.57,2.72,null,null,3.32,4.12]
[null,"Q",null,{"$f":"D54","v":4.73},6.44,7.71,10.87,12.66,15.01,null,null,{"$f":"L54","v":18.17},{"$f":"M54","v":22.12}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.34199999999999997},{"$f":"(F54-E54)/(F52-E52)","v":0.15874999999999995},0.35111111111111104,0.3580000000000002,0.7833333333333332,{"$f":"(L54-I54)/(L52-I52)","v":0.31600000000000017}]
[null,"b=",null,{"$f":"D54-D57*D52","v":11.57},{"$f":"E54-E57*E52","v":8.82125},10.167777777777777,10.153999999999998,7.176666666666668,11.849999999999998]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":4.73},{"$f":"E57*E52+E58","v":6.4399999999999995},7.71,10.87,12.66,15.01]
[null,"COP",null,{"$f":"D55","v":1.55},{"$f":"E55","v":1.77},1.98,2.29,2.57,2.72,null,null,{"$f":"L55","v":3.32},{"$f":"M55","v":4.12}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.044},{"$f":"(F61-E61)/(F52-E52)","v":0.026249999999999996},0.03444444444444445,0.05599999999999996,0.05000000000000012,{"$f":"(L61-I61)/(L52-I52)","v":0.05999999999999996}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.4299999999999997},{"$f":"E61-E62*E52","v":2.16375},2.221111111111111,2.178,2.219999999999999,2.1200000000000006]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.5499999999999998},{"$f":"E62*E52+E63","v":1.77},1.98,2.29,2.57,2.72]
[{"$nulls":3},4.73,6.44,7.71,10.87,12.66,15.01,null,null,18.17,22.12]

{"sheet":"D16","index":60,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-E(-AC) 201.D16"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.7},{"$f":"E7*Dane!$E$26","v":8.78},{"$f":"F7*Dane!$E$26","v":11.6},{"$f":"G7*Dane!$E$26","v":11.18},{"$f":"H7*Dane!$E$26","v":14.7},{"$f":"I7*Dane!$E$26","v":16},{"$f":"S5*T3+S6","v":16.476},{"$f":"$S$5*U3+$S$6","v":17.189999999999998},{"$f":"J7*Dane!$E$26","v":18.38},{"$f":"K7*Dane!$E$26","v":21.15}]
[null,"Q",null,7.7,8.78,11.6,7.02,10.11,10.64,12.89,15.76,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.21599999999999983},{"$f":"(P4-O4)/(P3-O3)","v":0.35250000000000004},{"$f":"(Q4-P4)/(Q3-P3)","v":-0.04666666666666666},{"$f":"(R4-Q4)/(R3-Q3)","v":0.704},{"$f":"(S4-R4)/(S3-R3)","v":0.43333333333333357},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2379999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.27699999999999997}]
[null,"COP",null,2.1,2.37,3,3.94,4.95,5.35,6.71,8.9,null,"b=",{"$f":"N4-N5*$N$3","v":12.019999999999996},{"$f":"O4-O5*O3","v":14.067499999999999},{"$f":"P4-P5*P3","v":11.273333333333333},{"$f":"Q4-Q5*Q3","v":9.772},{"$f":"R4-R5*R3","v":11.666666666666664},{"$f":"S4-S5*$S$3","v":13.620000000000001},null,null,{"$f":"V4-V5*V3","v":12.84}]
[{"$nulls":3},7.7,8.78,11.6,11.18,14.7,16,18.38,21.15,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.699999999999999},8.779999999999998,11.6,11.18,14.7,16,{"$f":"T4","v":16.476},{"$f":"U4","v":17.189999999999998},{"$f":"V5*V3+V6","v":18.38},{"$f":"W4","v":21.15}]
[null,"Q",null,8.11,9.28,11.07,10.95,11.67,15.36,17.01,19.5,null,"COP",{"$f":"D6","v":2.1},2.37,3,3.94,4.95,5.35,{"$f":"T3*S10+S11","v":5.622},{"$f":"U3*S10+S11","v":6.029999999999999},{"$f":"J6","v":6.71},{"$f":"K6","v":8.9}]
[null,"COP",null,1.8,2.06,2.43,3.12,3.78,4.07,5.02,6.38,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.054000000000000006},{"$f":"(P9-O9)/(P3-O3)","v":0.07874999999999999},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10444444444444444},{"$f":"(R9-Q9)/(R3-Q3)","v":0.20200000000000004},{"$f":"(S9-R9)/(S3-R3)","v":0.13333333333333316},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.13600000000000004},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.21900000000000003}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.18},{"$f":"O9-O10*O3","v":3.55125},{"$f":"P9-P10*P3","v":3.731111111111111},{"$f":"Q9-Q10*Q3","v":3.536},{"$f":"R9-R10*R3","v":4.016666666666668},{"$f":"S9-S10*$S$3","v":3.9899999999999993},null,null,{"$f":"V9-V10*V3","v":2.329999999999999}]
[null,"Q",null,{"$f":"0.7*E12","v":{"v":6.055,"d":"6.06"}},8.65,10.7,{"$f":"G14","v":10.36},{"$f":"H14","v":11.16},{"$f":"I14","v":14.73},{"$f":"J14","v":16.44},{"$f":"K14","v":18.82},null,"weryfikacja"]
[null,"COP",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7960000000000003,"d":"1.80"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.952,"d":"1.95"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.346,"d":"2.35"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.904,"d":"2.90"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.468,"d":"3.47"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7300000000000004,"d":"3.73"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.596,"d":"4.60"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.811999999999999,"d":"5.81"}},null,"COP=",{"$f":"N10*N3+N11","v":2.1},{"$f":"O10*O3+O11","v":2.37},3,3.94,4.95,5.35,{"$f":"T9","v":5.622},{"$f":"U9","v":6.029999999999999},6.71,{"$f":"W9","v":8.9}]
[null,"Qmax",null,6.06,8.65,10.7,10.36,11.16,14.73,16.44,18.82,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP",null,1.79,1.79,2.22,2.58,3,3.22,3.96,4.96,null,"Q",{"$f":"D9*Dane!$E$26","v":8.11},{"$f":"E9*Dane!$E$26","v":9.28},{"$f":"F9*Dane!$E$26","v":11.07},{"$f":"G9*Dane!$E$26","v":10.95},{"$f":"H9*Dane!$E$26","v":11.67},{"$f":"I9*Dane!$E$26","v":15.36},{"$f":"S16*T14+S17","v":15.69},{"$f":"$S$16*U14+$S$17","v":16.185000000000002},{"$f":"J9*Dane!$E$26","v":17.01},{"$f":"K9*Dane!$E$26","v":19.5}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.23399999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.22375000000000012},{"$f":"(Q15-P15)/(Q3-P3)","v":-0.013333333333333443},{"$f":"(R15-Q15)/(R3-Q3)","v":0.14400000000000013},{"$f":"(S15-R15)/(S3-R3)","v":1.2299999999999998},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.1650000000000002},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.24899999999999983}]
[null,"Napełnienie",{"$nulls":3},3.6,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":12.79},{"$f":"O15-O16*O3","v":12.63625},{"$f":"P15-P16*P3","v":10.976666666666667},{"$f":"Q15-Q16*Q3","v":10.661999999999999},{"$f":"R15-R16*R3","v":3.0600000000000023},{"$f":"S15-S16*$S$3","v":13.709999999999997},null,null,{"$f":"V15-V16*V14","v":12.030000000000005}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},55,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":8.11},{"$f":"O16*O14+O17","v":9.279999999999998},11.07,10.95,11.67,15.36,{"$f":"T15","v":15.69},{"$f":"U15","v":16.185000000000002},17.01,{"$f":"W15","v":19.5}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},61,{"$nulls":6},"COP",{"$f":"D10","v":1.8},2.06,2.43,3.12,3.78,4.07,{"$f":"T14*S21+S22","v":4.26},{"$f":"U14*S21+S22","v":4.545},{"$f":"J10","v":5.02},{"$f":"K10","v":6.38}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.052000000000000005},{"$f":"(P20-O20)/(P14-O14)","v":0.04625000000000001},{"$f":"(Q20-P20)/(Q14-P14)","v":0.07666666666666666},{"$f":"(R20-Q20)/(R14-Q14)","v":0.13199999999999995},{"$f":"(S20-R20)/(S14-R14)","v":0.09666666666666683},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.09499999999999993},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.13600000000000004}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.84},{"$f":"O20-O21*O14","v":2.75375},{"$f":"P20-P21*P14","v":2.966666666666667},{"$f":"Q20-Q21*Q14","v":2.8560000000000003},{"$f":"R20-R21*R14","v":3.1033333333333317},{"$f":"S20-S21*$S$3","v":3.120000000000001},null,null,{"$f":"V20-V21*V14","v":2.299999999999999}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 3,94 | 4,95"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.7999999999999998},{"$f":"O21*O14+O22","v":2.06},2.43,3.12,3.7799999999999994,4.07,{"$f":"T20","v":4.26},{"$f":"U20","v":4.545},5.02,{"$f":"W20","v":6.38}]
[null,60225,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":16.7},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":6.06},{"$f":"E14*Dane!$E$26","v":8.65},{"$f":"F14*Dane!$E$26","v":{"v":10.7,"d":"10.70"}},{"$f":"G14*Dane!$E$26","v":10.36},{"$f":"H14*Dane!$E$26","v":11.16},{"$f":"I14*Dane!$E$26","v":14.73},{"$f":"S27*T25+S28","v":15.072000000000001},{"$f":"S27*U25+S28","v":15.585},{"$f":"J14*Dane!$E$26","v":16.44},{"$f":"K14*Dane!$E$26","v":18.82}]
[null,{"$f":"D14+9","v":15.059999999999999},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.5180000000000001},{"$f":"(P26-O26)/(P3-O3)","v":0.25624999999999987},{"$f":"(Q26-P26)/(Q3-P3)","v":-0.037777777777777764},{"$f":"(R26-Q26)/(R3-Q3)","v":0.16000000000000014},{"$f":"(S26-R26)/(S3-R3)","v":1.1900000000000002},{"$f":"(V26-S26)/(V3-S3)","v":0.1710000000000001},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.2379999999999999}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":17.11},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":16.42},12.493749999999999,10.435555555555554,10.04,2.8299999999999983,13.02,null,null,{"$f":"V26-V27*V25","v":11.680000000000003}]
[null,{"$f":"D9+9","v":17.11},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":6.059999999999999},{"$f":"O27*O25+O28","v":8.65},10.7,10.36,11.16,14.73,{"$f":"T26","v":15.072000000000001},{"$f":"U26","v":15.585},16.44,{"$f":"W26","v":18.82}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7960000000000003,"d":"1.80"}},{"v":1.952,"d":"1.95"},{"v":2.346,"d":"2.35"},{"v":2.904,"d":"2.90"},{"v":3.468,"d":"3.47"},{"v":3.7300000000000004,"d":"3.73"},{"$f":"T25*S32+S33","v":3.9032000000000004},{"$f":"U25*S32+S33","v":4.163},{"$f":"J13","v":4.596},{"$f":"K13","v":5.811999999999999}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03119999999999994},{"$f":"(P31-O31)/(P25-O25)","v":0.049250000000000016},{"$f":"(Q31-P31)/(Q25-P25)","v":0.06199999999999998},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11280000000000001},{"$f":"(S31-R31)/(S25-R25)","v":0.08733333333333348},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.08659999999999997},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.12159999999999993}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.419999999999999},{"$f":"O31-O32*O25","v":2.6907500000000004},{"$f":"P31-P32*P25","v":2.78},{"$f":"Q31-Q32*Q25","v":2.6784},{"$f":"R31-R32*R25","v":2.8566666666666656},{"$f":"S31-S32*$S$3","v":2.8640000000000008},null,null,{"$f":"V31-V32*V25","v":2.1640000000000015}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7960000000000003},{"$f":"O32*O25+O33","v":1.9520000000000002},2.346,2.904,3.468,3.7300000000000004,{"$f":"T31","v":3.9032000000000004},{"$f":"U31","v":4.163},4.596,{"$f":"W31","v":5.811999999999999}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-29.004207573632538},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),(O17-$C$40)/($C$39-O16)))","v":-29.41877256317689},-78.10687022900771,-30.814258911819874,-0.451016635859521,-39.16521739130432,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-39.16521739130432},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-39.16521739130432},-25.787348586810253,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-25.787348586810253}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"D13","index":61,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-E(-AC) 201.D13"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.3},{"$f":"E7*Dane!$E$26","v":8.35},{"$f":"F7*Dane!$E$26","v":10.74},{"$f":"G7*Dane!$E$26","v":10.64},{"$f":"H7*Dane!$E$26","v":13.7},{"$f":"I7*Dane!$E$26","v":15.2},{"$f":"S5*T3+S6","v":15.666},{"$f":"$S$5*U3+$S$6","v":16.365000000000002},{"$f":"J7*Dane!$E$26","v":17.53},{"$f":"K7*Dane!$E$26","v":21.15}]
[null,"Q",null,7.3,8.35,10.74,6.31,8.61,9.35,11.45,14.08,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.20999999999999996},{"$f":"(P4-O4)/(P3-O3)","v":0.29875000000000007},{"$f":"(Q4-P4)/(Q3-P3)","v":-0.011111111111111072},{"$f":"(R4-Q4)/(R3-Q3)","v":0.6119999999999998},{"$f":"(S4-R4)/(S3-R3)","v":0.5},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.23300000000000018},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.36199999999999977}]
[null,"COP",null,2.14,2.43,3,3.98,4.87,5.47,7.02,9.64,null,"b=",{"$f":"N4-N5*$N$3","v":11.5},{"$f":"O4-O5*O3","v":12.83125},{"$f":"P4-P5*P3","v":10.662222222222223},{"$f":"Q4-Q5*Q3","v":9.416},{"$f":"R4-R5*R3","v":10.2},{"$f":"S4-S5*$S$3","v":12.869999999999997},null,null,{"$f":"V4-V5*V3","v":10.290000000000006}]
[{"$nulls":3},7.3,8.35,10.74,10.64,13.7,15.2,17.53,21.15,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.300000000000001},8.35,10.74,10.64,13.7,15.2,{"$f":"T4","v":15.666},{"$f":"U4","v":16.365000000000002},{"$f":"V5*V3+V6","v":17.53},{"$f":"W4","v":21.15}]
[null,"Q",null,7.71,8.81,10.49,10.42,10.9,{"$f":"(I7+I12)/2","v":14.57},16.11,18.38,null,"COP",{"$f":"D6","v":2.14},2.43,3,3.98,4.87,5.47,{"$f":"T3*S10+S11","v":5.779999999999999},{"$f":"U3*S10+S11","v":6.244999999999999},{"$f":"J6","v":7.02},{"$f":"K6","v":9.64}]
[null,"COP",null,1.82,2.09,2.47,3.03,3.78,4.1,5.13,6.67,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.05800000000000001},{"$f":"(P9-O9)/(P3-O3)","v":0.07124999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10888888888888888},{"$f":"(R9-Q9)/(R3-Q3)","v":0.17800000000000002},{"$f":"(S9-R9)/(S3-R3)","v":0.19999999999999987},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.15499999999999997},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.2620000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.3000000000000003},{"$f":"O9-O10*O3","v":3.49875},{"$f":"P9-P10*P3","v":3.7622222222222224},{"$f":"Q9-Q10*Q3","v":3.624},{"$f":"R9-R10*R3","v":3.470000000000001},{"$f":"S9-S10*$S$3","v":3.92},null,null,{"$f":"V9-V10*V3","v":1.7799999999999976}]
[null,"Q",null,{"$f":"0.7*E12","v":{"v":6.097,"d":"6.10"}},8.71,10.68,{"$f":"G14","v":9.85},{"$f":"H14","v":10.77},{"$f":"I14","v":13.94},{"$f":"J14","v":15.51},{"$f":"K14","v":17.68},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.8120000000000003,"d":"1.81"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9739999999999998,"d":"1.97"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.366,"d":"2.37"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.854,"d":"2.85"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.412,"d":"3.41"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7399999999999998,"d":"3.74"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":4.67},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.026,"d":"6.03"}},null,"COP=",{"$f":"N10*N3+N11","v":2.14},{"$f":"O10*O3+O11","v":2.43},3,3.98,4.87,5.47,{"$f":"T9","v":5.779999999999999},{"$f":"U9","v":6.244999999999999},7.02,{"$f":"W9","v":9.64}]
[null,"Qmax",null,6.1,8.71,10.68,9.85,10.77,13.94,15.51,17.68,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"v":1.8,"d":"1.80"},1.8,2.21,2.59,2.86,3.2,3.98,5.06,null,"Q",{"$f":"D9*Dane!$E$26","v":7.71},{"$f":"E9*Dane!$E$26","v":8.81},{"$f":"F9*Dane!$E$26","v":10.49},{"$f":"G9*Dane!$E$26","v":10.42},{"$f":"H9*Dane!$E$26","v":10.9},{"$f":"I9*Dane!$E$26","v":14.57},{"$f":"S16*T14+S17","v":14.878},{"$f":"$S$16*U14+$S$17","v":15.34},{"$f":"J9*Dane!$E$26","v":16.11},{"$f":"K9*Dane!$E$26","v":18.38}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.2200000000000001},{"$f":"(P15-O15)/(P3-O3)","v":0.20999999999999996},{"$f":"(Q15-P15)/(Q3-P3)","v":-0.00777777777777781},{"$f":"(R15-Q15)/(R3-Q3)","v":0.09600000000000009},{"$f":"(S15-R15)/(S3-R3)","v":1.2233333333333334},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.15399999999999991},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.22699999999999995}]
[null,"Napełnienie",{"$nulls":3},3.6,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":12.110000000000003},{"$f":"O15-O16*O3","v":11.96},{"$f":"P15-P16*P3","v":10.435555555555556},{"$f":"Q15-Q16*Q3","v":10.228},{"$f":"R15-R16*R3","v":2.336666666666666},{"$f":"S15-S16*$S$3","v":13.030000000000001},null,null,{"$f":"V15-V16*V14","v":11.57}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},55,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":7.710000000000001},{"$f":"O16*O14+O17","v":8.810000000000002},10.49,10.42,10.9,14.57,{"$f":"T15","v":14.878},{"$f":"U15","v":15.34},16.11,{"$f":"W15","v":18.38}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},61,{"$nulls":6},"COP",{"$f":"D10","v":1.82},2.09,2.47,3.03,3.78,4.1,{"$f":"T14*S21+S22","v":4.305999999999999},{"$f":"U14*S21+S22","v":4.615},{"$f":"J10","v":5.13},{"$f":"K10","v":6.67}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.05399999999999996},{"$f":"(P20-O20)/(P14-O14)","v":0.04750000000000004},{"$f":"(Q20-P20)/(Q14-P14)","v":0.06222222222222218},{"$f":"(R20-Q20)/(R14-Q14)","v":0.15},{"$f":"(S20-R20)/(S14-R14)","v":0.10666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.10300000000000002},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.154}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.8999999999999995},{"$f":"O20-O21*O14","v":2.8025},{"$f":"P20-P21*P14","v":2.9055555555555554},{"$f":"Q20-Q21*Q14","v":2.73},{"$f":"R20-R21*R14","v":3.033333333333333},{"$f":"S20-S21*$S$3","v":3.0699999999999994},null,null,{"$f":"V20-V21*V14","v":2.05}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 3,98 | 4,87"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.8200000000000003},{"$f":"O21*O14+O22","v":2.09},2.47,3.03,3.7799999999999994,4.1,{"$f":"T20","v":4.305999999999999},{"$f":"U20","v":4.615},5.13,{"$f":"W20","v":6.67}]
[null,51386,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":16.3},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":6.1,"d":"6.10"}},{"$f":"E14*Dane!$E$26","v":8.71},{"$f":"F14*Dane!$E$26","v":10.68},{"$f":"G14*Dane!$E$26","v":9.85},{"$f":"H14*Dane!$E$26","v":10.77},{"$f":"I14*Dane!$E$26","v":13.94},{"$f":"S27*T25+S28","v":14.254},{"$f":"S27*U25+S28","v":14.725},{"$f":"J14*Dane!$E$26","v":15.51},{"$f":"K14*Dane!$E$26","v":17.68}]
[null,{"$f":"D14+9","v":15.1},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.5220000000000002},{"$f":"(P26-O26)/(P3-O3)","v":0.24624999999999986},{"$f":"(Q26-P26)/(Q3-P3)","v":-0.09222222222222223},{"$f":"(R26-Q26)/(R3-Q3)","v":0.184},{"$f":"(S26-R26)/(S3-R3)","v":1.0566666666666666},{"$f":"(V26-S26)/(V3-S3)","v":0.15700000000000003},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.217}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":16.71},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":16.540000000000006},12.403749999999999,10.034444444444444,9.482,3.373333333333333,12.37,null,null,{"$f":"V26-V27*V25","v":11.17}]
[null,{"$f":"D9+9","v":16.71},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":6.100000000000001},{"$f":"O27*O25+O28","v":8.71},10.68,9.85,10.77,13.94,{"$f":"T26","v":14.254},{"$f":"U26","v":14.725},15.51,{"$f":"W26","v":17.68}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.8120000000000003,"d":"1.81"}},{"v":1.9739999999999998,"d":"1.97"},{"v":2.366,"d":"2.37"},{"v":2.854,"d":"2.85"},{"v":3.412,"d":"3.41"},{"v":3.7399999999999998,"d":"3.74"},{"$f":"T25*S32+S33","v":3.9259999999999997},{"$f":"U25*S32+S33","v":4.205},{"$f":"J13","v":4.67},{"$f":"K13","v":6.026}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.032399999999999894},{"$f":"(P31-O31)/(P25-O25)","v":0.049000000000000044},{"$f":"(Q31-P31)/(Q25-P25)","v":0.05422222222222222},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11159999999999996},{"$f":"(S31-R31)/(S25-R25)","v":0.10933333333333328},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.09300000000000001},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.1356}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.459999999999998},{"$f":"O31-O32*O25","v":2.7090000000000005},{"$f":"P31-P32*P25","v":2.7455555555555557},{"$f":"Q31-Q32*Q25","v":2.6308000000000002},{"$f":"R31-R32*R25","v":2.646666666666667},{"$f":"S31-S32*$S$3","v":2.8099999999999996},null,null,{"$f":"V31-V32*V25","v":1.9580000000000002}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.8120000000000003},{"$f":"O32*O25+O33","v":1.9739999999999998},2.366,2.854,3.412,3.7399999999999998,{"$f":"T31","v":3.9259999999999997},{"$f":"U31","v":4.205},4.67,{"$f":"W31","v":6.026}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-28.204379562043794},-28.601503759398504,-69.60774818401939,-35.59725400457664,0.0842105263157901,-38.26401446654613,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-38.26401446654613},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-38.26401446654613},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-26.094420600858374},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-26.094420600858374}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"D10","index":62,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-E(-AC) 201.D10"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.55},{"$f":"E7*Dane!$E$26","v":7.61},{"$f":"F7*Dane!$E$26","v":10.09},{"$f":"G7*Dane!$E$26","v":10.09},{"$f":"H7*Dane!$E$26","v":12.6},{"$f":"I7*Dane!$E$26","v":14.35},{"$f":"S5*T3+S6","v":14.808},{"$f":"$S$5*U3+$S$6","v":15.495000000000001},{"$f":"J7*Dane!$E$26","v":16.64},{"$f":"K7*Dane!$E$26","v":20.13}]
[null,"Q",null,6.55,7.61,10.09,5.9,7.58,8.21,10.11,12.56,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2120000000000001},{"$f":"(P4-O4)/(P3-O3)","v":0.30999999999999994},{"$f":"(Q4-P4)/(Q3-P3)","v":0},{"$f":"(R4-Q4)/(R3-Q3)","v":0.502},{"$f":"(S4-R4)/(S3-R3)","v":0.5833333333333334},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2290000000000001},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.34899999999999987}]
[null,"COP",null,2.15,2.49,3.18,4.1,5.01,5.51,7.22,10.38,null,"b=",{"$f":"N4-N5*$N$3","v":10.790000000000003},{"$f":"O4-O5*O3","v":12.26},{"$f":"P4-P5*P3","v":10.09},{"$f":"Q4-Q5*Q3","v":9.086},{"$f":"R4-R5*R3","v":8.516666666666666},{"$f":"S4-S5*$S$3","v":12.059999999999999},null,null,{"$f":"V4-V5*V3","v":9.660000000000004}]
[{"$nulls":3},6.55,7.61,10.09,10.09,12.6,14.35,16.64,20.13,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.550000000000001},7.61,10.09,10.09,12.6,14.35,{"$f":"T4","v":14.808},{"$f":"U4","v":15.495000000000001},{"$f":"V5*V3+V6","v":16.64},{"$f":"W4","v":20.13}]
[null,"Q",null,6.95,8.06,9.52,9.87,10.82,13.75,15.16,17.24,null,"COP",{"$f":"D6","v":2.15},2.49,3.18,4.1,5.01,5.51,{"$f":"T3*S10+S11","v":5.851999999999999},{"$f":"U3*S10+S11","v":6.365},{"$f":"J6","v":7.22},{"$f":"K6","v":10.38}]
[null,"COP",null,1.84,2.14,2.52,3.02,3.75,4.1,5.21,6.89,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.06800000000000006},{"$f":"(P9-O9)/(P3-O3)","v":0.08625},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10222222222222216},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18200000000000002},{"$f":"(S9-R9)/(S3-R3)","v":0.16666666666666666},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.17099999999999999},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.3160000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.510000000000001},{"$f":"O9-O10*O3","v":3.7837500000000004},{"$f":"P9-P10*P3","v":3.895555555555555},{"$f":"Q9-Q10*Q3","v":3.7359999999999998},{"$f":"R9-R10*R3","v":3.8433333333333333},{"$f":"S9-S10*$S$3","v":3.8},null,null,{"$f":"V9-V10*V3","v":0.8999999999999977}]
[null,"Q",null,{"$f":"0.7*E12","v":{"v":5.824,"d":"5.82"}},8.32,10.08,{"$f":"G14","v":9.25},{"$f":"H14","v":12.2},{"$f":"I14","v":12.94},{"$f":"J14","v":14.56},{"$f":"K14","v":16.5},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.8240000000000003,"d":"1.82"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.004,"d":"2.00"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.4000000000000004,"d":"2.40"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.848,"d":"2.85"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.434,"d":"3.43"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7399999999999998,"d":"3.74"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.7219999999999995,"d":"4.72"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.1579999999999995,"d":"6.16"}},null,"COP=",{"$f":"N10*N3+N11","v":2.15},{"$f":"O10*O3+O11","v":2.49},3.18,4.1,5.01,5.51,{"$f":"T9","v":5.851999999999999},{"$f":"U9","v":6.365},7.22,{"$f":"W9","v":10.38}]
[null,"Qmax",null,5.82,8.32,10.08,9.25,12.2,12.94,14.56,16.5,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"v":1.8,"d":"1.80"},1.8,2.22,2.59,2.96,3.2,3.99,5.06,null,"Q",{"$f":"D9*Dane!$E$26","v":6.95},{"$f":"E9*Dane!$E$26","v":8.06},{"$f":"F9*Dane!$E$26","v":9.52},{"$f":"G9*Dane!$E$26","v":9.87},{"$f":"H9*Dane!$E$26","v":10.82},{"$f":"I9*Dane!$E$26","v":13.75},{"$f":"S16*T14+S17","v":14.032},{"$f":"$S$16*U14+$S$17","v":14.455},{"$f":"J9*Dane!$E$26","v":15.16},{"$f":"K9*Dane!$E$26","v":17.24}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.22200000000000006},{"$f":"(P15-O15)/(P3-O3)","v":0.18249999999999988},{"$f":"(Q15-P15)/(Q3-P3)","v":0.03888888888888885},{"$f":"(R15-Q15)/(R3-Q3)","v":0.19000000000000022},{"$f":"(S15-R15)/(S3-R3)","v":0.9766666666666666},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.14100000000000001},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.20799999999999982}]
[null,"Napełnienie",{"$nulls":3},3.6,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":11.39},{"$f":"O15-O16*O3","v":10.7975},{"$f":"P15-P16*P3","v":9.792222222222222},{"$f":"Q15-Q16*Q3","v":9.489999999999998},{"$f":"R15-R16*R3","v":3.9833333333333343},{"$f":"S15-S16*$S$3","v":12.34},null,null,{"$f":"V15-V16*V14","v":11.000000000000004}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},55,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":6.949999999999999},{"$f":"O16*O14+O17","v":8.060000000000002},9.52,9.87,10.82,13.75,{"$f":"T15","v":14.032},{"$f":"U15","v":14.455},15.16,{"$f":"W15","v":17.24}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},61,{"$nulls":6},"COP",{"$f":"D10","v":1.84},2.14,2.52,3.02,3.75,4.1,{"$f":"T14*S21+S22","v":4.321999999999999},{"$f":"U14*S21+S22","v":4.654999999999999},{"$f":"J10","v":5.21},{"$f":"K10","v":6.89}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.06000000000000001},{"$f":"(P20-O20)/(P14-O14)","v":0.04749999999999999},{"$f":"(Q20-P20)/(Q14-P14)","v":0.05555555555555555},{"$f":"(R20-Q20)/(R14-Q14)","v":0.146},{"$f":"(S20-R20)/(S14-R14)","v":0.11666666666666654},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.11100000000000003},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.16799999999999998}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":3.04},{"$f":"O20-O21*O14","v":2.8525},{"$f":"P20-P21*P14","v":2.908888888888889},{"$f":"Q20-Q21*Q14","v":2.728},{"$f":"R20-R21*R14","v":2.9333333333333345},{"$f":"S20-S21*$S$3","v":2.9899999999999993},null,null,{"$f":"V20-V21*V14","v":1.8500000000000005}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,18 | 4,1 | 5,01"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.8399999999999999},{"$f":"O21*O14+O22","v":2.14},2.52,3.02,3.75,4.1,{"$f":"T20","v":4.321999999999999},{"$f":"U20","v":4.654999999999999},5.21,{"$f":"W20","v":6.89}]
[null,43220,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":15.55},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":5.82},{"$f":"E14*Dane!$E$26","v":8.32},{"$f":"F14*Dane!$E$26","v":10.08},{"$f":"G14*Dane!$E$26","v":9.25},{"$f":"H14*Dane!$E$26","v":{"v":12.2,"d":"12.20"}},{"$f":"I14*Dane!$E$26","v":12.94},{"$f":"S27*T25+S28","v":13.264},{"$f":"S27*U25+S28","v":13.75},{"$f":"J14*Dane!$E$26","v":14.56},{"$f":"K14*Dane!$E$26","v":16.5}]
[null,{"$f":"D14+9","v":14.82},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.5},{"$f":"(P26-O26)/(P3-O3)","v":0.21999999999999997},{"$f":"(Q26-P26)/(Q3-P3)","v":-0.09222222222222223},{"$f":"(R26-Q26)/(R3-Q3)","v":0.5899999999999999},{"$f":"(S26-R26)/(S3-R3)","v":0.24666666666666673},{"$f":"(V26-S26)/(V3-S3)","v":0.1620000000000001},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.19399999999999995}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.95},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":15.82},11.620000000000001,9.434444444444445,8.07,10.473333333333333,11.319999999999999,null,null,{"$f":"V26-V27*V25","v":10.680000000000001}]
[null,{"$f":"D9+9","v":15.95},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":5.82},{"$f":"O27*O25+O28","v":8.32},10.08,9.25,12.2,12.94,{"$f":"T26","v":13.264},{"$f":"U26","v":13.75},14.56,{"$f":"W26","v":16.5}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.8240000000000003,"d":"1.82"}},{"v":2.004,"d":"2.00"},{"v":2.4000000000000004,"d":"2.40"},{"v":2.848,"d":"2.85"},{"v":3.434,"d":"3.43"},{"v":3.7399999999999998,"d":"3.74"},{"$f":"T25*S32+S33","v":3.9364},{"$f":"U25*S32+S33","v":4.231},{"$f":"J13","v":4.7219999999999995},{"$f":"K13","v":6.1579999999999995}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03599999999999994},{"$f":"(P31-O31)/(P25-O25)","v":0.049500000000000044},{"$f":"(Q31-P31)/(Q25-P25)","v":0.049777777777777726},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11720000000000005},{"$f":"(S31-R31)/(S25-R25)","v":0.10199999999999987},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.09819999999999998},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.1436}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.543999999999999},{"$f":"O31-O32*O25","v":2.7465000000000006},{"$f":"P31-P32*P25","v":2.7484444444444445},{"$f":"Q31-Q32*Q25","v":2.6136},{"$f":"R31-R32*R25","v":2.720000000000001},{"$f":"S31-S32*$S$3","v":2.758},null,null,{"$f":"V31-V32*V25","v":1.8499999999999996}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.8240000000000003},{"$f":"O32*O25+O33","v":2.004},2.4000000000000004,2.848,3.434,3.7399999999999998,{"$f":"T31","v":3.9364},{"$f":"U31","v":4.231},4.7219999999999995,{"$f":"W31","v":6.1579999999999995}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-25.950653120464438},-27.368852459016406,-45.49397590361446,-22.527999999999977,-1.3949962092494321,-37.53320683111954,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-37.53320683111954},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-37.53320683111954},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-25.86989409984874},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-25.86989409984874}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"AWO-A16","index":63,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-A AWO-M-AC-AF 101.A16"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":8.7},{"$f":"E7*Dane!$E$26","v":10.2},{"$f":"F7*Dane!$E$26","v":12},{"$f":"G7*Dane!$E$26","v":14.1},{"$f":"H7*Dane!$E$26","v":16.3},{"$f":"I7*Dane!$E$26","v":16.1},{"$f":"S5*T3+S6","v":16.200000000000003},{"$f":"$S$5*U3+$S$6","v":16.35},{"$f":"J7*Dane!$E$26","v":16.6},{"$f":"K7*Dane!$E$26","v":18.6}]
[null,"Q",null,8.7,10.2,12,14.1,16.3,16.1,16.6,18.6,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.3},{"$f":"(P4-O4)/(P3-O3)","v":0.2250000000000001},{"$f":"(Q4-P4)/(Q3-P3)","v":0.23333333333333328},{"$f":"(R4-Q4)/(R3-Q3)","v":0.4400000000000002},{"$f":"(S4-R4)/(S3-R3)","v":-0.06666666666666643},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.05},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.2}]
[null,"COP",null,2.04,2.36,2.86,3.88,4.67,5.77,7,9.66,null,"b=",{"$f":"N4-N5*$N$3","v":14.7},{"$f":"O4-O5*O3","v":13.575000000000001},{"$f":"P4-P5*P3","v":13.633333333333333},{"$f":"Q4-Q5*Q3","v":13.219999999999999},{"$f":"R4-R5*R3","v":16.766666666666666},{"$f":"S4-S5*$S$3","v":15.600000000000001},null,null,{"$f":"V4-V5*V3","v":12.600000000000001}]
[{"$nulls":3},{"$f":"D5","v":8.7},10.2,12,14.1,16.3,16.1,{"$f":"I7/I5*J5","v":16.6},{"$f":"J7/J5*K5","v":18.6},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":8.7},10.2,12,14.1,16.3,16.1,{"$f":"T4","v":16.200000000000003},{"$f":"U4","v":16.35},{"$f":"V5*V3+V6","v":16.6},{"$f":"W4","v":18.6}]
[null,"Q",null,{"$f":"D5*35/45","v":{"v":6.766666666666667,"d":"6.77"}},10.8,11.9,14.4,15.8,15.8,16.3,18,null,"COP",{"$f":"D6","v":2.04},2.36,2.86,3.88,4.67,5.77,{"$f":"T3*S10+S11","v":6.016},{"$f":"U3*S10+S11","v":6.385},{"$f":"J6","v":7},{"$f":"K6","v":9.66}]
[null,"COP",null,{"$f":"D6*35/45","v":{"v":1.586666666666667,"d":"1.59"}},2.03,2.44,3.13,3.72,4.43,5.25,6.74,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.06399999999999997},{"$f":"(P9-O9)/(P3-O3)","v":0.0625},{"$f":"(Q9-P9)/(Q3-P3)","v":0.11333333333333334},{"$f":"(R9-Q9)/(R3-Q3)","v":0.158},{"$f":"(S9-R9)/(S3-R3)","v":0.36666666666666653},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.12300000000000004},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.266}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.3199999999999994},{"$f":"O9-O10*O3","v":3.2975},{"$f":"P9-P10*P3","v":3.6533333333333333},{"$f":"Q9-Q10*Q3","v":3.564},{"$f":"R9-R10*R3","v":2.1033333333333344},{"$f":"S9-S10*$S$3","v":4.539999999999999},null,null,{"$f":"V9-V10*V3","v":1.6799999999999997}]
[null,"Q",null,{"$f":"D9*45/55","v":{"v":5.536363636363636,"d":"5.54"}},{"$f":"E9*45/55","v":{"v":8.836363636363638,"d":"8.84"}},11.8,14.2,15.6,15.3,16,17.5,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.4712727272727273,"d":"1.47"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.8823636363636362,"d":"1.88"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.284,"d":"2.28"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.918,"d":"2.92"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.4400000000000004,"d":"3.44"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":4.061999999999999,"d":"4.06"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.798,"d":"4.80"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.052,"d":"6.05"}},null,"COP=",{"$f":"N10*N3+N11","v":2.04},{"$f":"O10*O3+O11","v":2.36},2.86,3.88,4.67,5.77,{"$f":"T9","v":6.016},{"$f":"U9","v":6.385},7,{"$f":"W9","v":9.66}]
[{"$nulls":3},{"$f":"D12","v":{"v":5.536363636363636,"d":"5.54"}},{"$f":"E12","v":{"v":8.836363636363638,"d":"8.84"}},{"v":11.8,"d":"11.80"},{"v":14.2,"d":"14.20"},{"v":15.6,"d":"15.60"},{"v":15.3,"d":"15.30"},{"v":16,"d":"16.00"},{"v":17.5,"d":"17.50"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":{"v":1.2981818181818183,"d":"1.30"}},{"$f":"E10*45/55","v":{"v":1.660909090909091,"d":"1.66"}},2.05,2.6,3.02,3.51,4.12,5.02,null,"Q",{"$f":"D9*Dane!$E$26","v":6.766666666666667},{"$f":"E9*Dane!$E$26","v":10.8},{"$f":"F9*Dane!$E$26","v":11.9},{"$f":"G9*Dane!$E$26","v":14.4},{"$f":"H9*Dane!$E$26","v":15.8},{"$f":"I9*Dane!$E$26","v":15.8},{"$f":"S16*T14+S17","v":15.9},{"$f":"$S$16*U14+$S$17","v":16.05},{"$f":"J9*Dane!$E$26","v":16.3},{"$f":"K9*Dane!$E$26","v":18}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.8066666666666669},{"$f":"(P15-O15)/(P3-O3)","v":0.13749999999999996},{"$f":"(Q15-P15)/(Q3-P3)","v":0.2777777777777778},{"$f":"(R15-Q15)/(R3-Q3)","v":0.2800000000000001},{"$f":"(S15-R15)/(S3-R3)","v":0},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.05},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.16999999999999993}]
[null,"Napełnienie",{"$nulls":3},3.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":22.900000000000002},{"$f":"O15-O16*O3","v":12.8625},{"$f":"P15-P16*P3","v":13.844444444444445},{"$f":"Q15-Q16*Q3","v":13.84},{"$f":"R15-R16*R3","v":15.8},{"$f":"S15-S16*$S$3","v":15.3},null,null,{"$f":"V15-V16*V14","v":12.900000000000002}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},68,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},68,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":6.766666666666666},{"$f":"O16*O14+O17","v":10.8},11.9,14.4,15.8,15.8,{"$f":"T15","v":15.9},{"$f":"U15","v":16.05},16.3,{"$f":"W15","v":18}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},68,{"$nulls":6},"COP",{"$f":"D10","v":1.586666666666667},2.03,2.44,3.13,3.72,4.43,{"$f":"T14*S21+S22","v":4.593999999999999},{"$f":"U14*S21+S22","v":4.84},{"$f":"J10","v":5.25},{"$f":"K10","v":6.74}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.08866666666666659},{"$f":"(P20-O20)/(P14-O14)","v":0.05125000000000002},{"$f":"(Q20-P20)/(Q14-P14)","v":0.07666666666666666},{"$f":"(R20-Q20)/(R14-Q14)","v":0.11800000000000006},{"$f":"(S20-R20)/(S14-R14)","v":0.2366666666666665},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.08200000000000003},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.14900000000000002}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":3.3599999999999985},{"$f":"O20-O21*O14","v":2.79875},{"$f":"P20-P21*P14","v":2.9766666666666666},{"$f":"Q20-Q21*Q14","v":2.8939999999999997},{"$f":"R20-R21*R14","v":2.063333333333335},{"$f":"S20-S21*$S$3","v":3.6099999999999994},null,null,{"$f":"V20-V21*V14","v":2.2699999999999996}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,86 | 3,88 | 4,67"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.586666666666667},{"$f":"O21*O14+O22","v":2.03},2.44,3.13,3.72,4.43,{"$f":"T20","v":4.593999999999999},{"$f":"U20","v":4.84},5.25,{"$f":"W20","v":6.74}]
[null,38230,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":17.7},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":5.536363636363636,"d":"5.54"}},{"$f":"E14*Dane!$E$26","v":{"v":8.836363636363638,"d":"8.84"}},{"$f":"F14*Dane!$E$26","v":{"v":11.8,"d":"11.80"}},{"$f":"G14*Dane!$E$26","v":{"v":14.2,"d":"14.20"}},{"$f":"H14*Dane!$E$26","v":{"v":15.6,"d":"15.60"}},{"$f":"I14*Dane!$E$26","v":{"v":15.3,"d":"15.30"}},{"$f":"S27*T25+S28","v":15.440000000000001},{"$f":"S27*U25+S28","v":15.65},{"$f":"J14*Dane!$E$26","v":16},{"$f":"K14*Dane!$E$26","v":17.5}]
[null,{"$f":"D14+9","v":{"v":14.536363636363635,"d":"14.54"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.6600000000000004},{"$f":"(P26-O26)/(P3-O3)","v":0.37045454545454537},{"$f":"(Q26-P26)/(Q3-P3)","v":0.2666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.2800000000000001},{"$f":"(S26-R26)/(S3-R3)","v":-0.09999999999999964},{"$f":"(V26-S26)/(V3-S3)","v":0.06999999999999992},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.15}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.766666666666666},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":18.73636363636364},14.39318181818182,13.666666666666666,13.639999999999999,16.299999999999997,14.600000000000001,null,null,{"$f":"V26-V27*V25","v":13}]
[null,{"$f":"D9+9","v":{"v":15.766666666666666,"d":"15.77"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":5.536363636363635},{"$f":"O27*O25+O28","v":8.83636363636364},11.8,14.2,15.6,15.3,{"$f":"T26","v":15.440000000000001},{"$f":"U26","v":15.65},16,{"$f":"W26","v":17.5}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.4712727272727273,"d":"1.47"}},{"v":1.8823636363636362,"d":"1.88"},{"v":2.284,"d":"2.28"},{"v":2.918,"d":"2.92"},{"v":3.4400000000000004,"d":"3.44"},{"v":4.061999999999999,"d":"4.06"},{"$f":"T25*S32+S33","v":4.209199999999999},{"$f":"U25*S32+S33","v":4.43},{"$f":"J13","v":4.798},{"$f":"K13","v":6.052}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.08221818181818179},{"$f":"(P31-O31)/(P25-O25)","v":0.050204545454545446},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07044444444444448},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10440000000000005},{"$f":"(S31-R31)/(S25-R25)","v":0.207333333333333},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.07360000000000007},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.12539999999999996}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":3.115636363636363},{"$f":"O31-O32*O25","v":2.635431818181818},{"$f":"P31-P32*P25","v":2.777111111111111},{"$f":"Q31-Q32*Q25","v":2.7092},{"$f":"R31-R32*R25","v":1.9886666666666692},{"$f":"S31-S32*$S$3","v":3.3259999999999987},null,null,{"$f":"V31-V32*V25","v":2.290000000000001}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.4712727272727273},{"$f":"O32*O25+O33","v":1.8823636363636362},2.284,2.918,3.4400000000000004,4.061999999999999,{"$f":"T31","v":4.209199999999999},{"$f":"U31","v":4.43},4.798,{"$f":"W31","v":6.052}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-22.00896860986547},-40.048076923076934,-28.46634281748786,-28.298136645962728,-108.9795918367347,-74.4927536231884,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-74.4927536231884},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-74.4927536231884},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-35.72649572649574},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-35.72649572649574}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"AWO-A18","index":64,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-A AWO-M-AC-AF 101.A18"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":11.3},{"$f":"E7*Dane!$E$26","v":11.8},{"$f":"F7*Dane!$E$26","v":12.6},{"$f":"G7*Dane!$E$26","v":15.1},{"$f":"H7*Dane!$E$26","v":17.9},{"$f":"I7*Dane!$E$26","v":18.3},{"$f":"S5*T3+S6","v":18.1},{"$f":"$S$5*U3+$S$6","v":17.8},{"$f":"J7*Dane!$E$26","v":17.3},{"$f":"K7*Dane!$E$26","v":18.3}]
[null,"Q",null,11.3,11.8,12.6,15.1,17.9,18.3,17.3,18.3,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.1},{"$f":"(P4-O4)/(P3-O3)","v":0.09999999999999987},{"$f":"(Q4-P4)/(Q3-P3)","v":0.2777777777777778},{"$f":"(R4-Q4)/(R3-Q3)","v":0.5599999999999998},{"$f":"(S4-R4)/(S3-R3)","v":0.13333333333333405},{"$f":"(V4-S4)/($V$3-$S$3)","v":-0.1},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.1}]
[null,"COP",null,2.18,2.41,2.83,3.81,4.4,5.29,6.31,8.59,null,"b=",{"$f":"N4-N5*$N$3","v":13.3},{"$f":"O4-O5*O3","v":13.299999999999999},{"$f":"P4-P5*P3","v":14.544444444444444},{"$f":"Q4-Q5*Q3","v":13.98},{"$f":"R4-R5*R3","v":16.96666666666666},{"$f":"S4-S5*$S$3","v":19.3},null,null,{"$f":"V4-V5*V3","v":15.3}]
[{"$nulls":3},{"$f":"D5","v":11.3},11.8,12.6,15.1,17.9,18.3,{"$f":"I7/I5*J5","v":17.3},{"$f":"J7/J5*K5","v":18.3},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":11.3},11.8,12.6,15.1,17.9,18.3,{"$f":"T4","v":18.1},{"$f":"U4","v":17.8},{"$f":"V5*V3+V6","v":17.3},{"$f":"W4","v":18.3}]
[null,"Q",null,{"$f":"D5*35/45","v":{"v":8.78888888888889,"d":"8.79"}},12.1,12.5,14.9,17.3,17.7,16.8,17.8,null,"COP",{"$f":"D6","v":2.18},2.41,2.83,3.81,4.4,5.29,{"$f":"T3*S10+S11","v":5.494},{"$f":"U3*S10+S11","v":5.8},{"$f":"J6","v":6.31},{"$f":"K6","v":8.59}]
[null,"COP",null,{"$f":"D6*35/45","v":{"v":1.6955555555555557,"d":"1.70"}},2.08,2.37,3.05,3.52,4.14,4.82,6.18,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.046},{"$f":"(P9-O9)/(P3-O3)","v":0.05249999999999999},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10888888888888888},{"$f":"(R9-Q9)/(R3-Q3)","v":0.11800000000000006},{"$f":"(S9-R9)/(S3-R3)","v":0.2966666666666666},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.10199999999999995},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.22800000000000004}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.1},{"$f":"O9-O10*O3","v":3.1975},{"$f":"P9-P10*P3","v":3.5922222222222224},{"$f":"Q9-Q10*Q3","v":3.574},{"$f":"R9-R10*R3","v":2.323333333333334},{"$f":"S9-S10*$S$3","v":4.2700000000000005},null,null,{"$f":"V9-V10*V3","v":1.7499999999999991}]
[null,"Q",null,{"$f":"D9*45/55","v":{"v":7.190909090909092,"d":"7.19"}},{"$f":"E9*45/55","v":{"v":9.9,"d":"9.90"}},12.3,14.7,17.3,17.3,16.4,17.4,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.5722424242424244,"d":"1.57"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9287272727272728,"d":"1.93"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.238,"d":"2.24"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.8819999999999997,"d":"2.88"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.2640000000000002,"d":"3.26"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.808,"d":"3.81"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.4079999999999995,"d":"4.41"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.612,"d":"5.61"}},null,"COP=",{"$f":"N10*N3+N11","v":2.18},{"$f":"O10*O3+O11","v":2.41},2.83,3.81,4.4,5.29,{"$f":"T9","v":5.494},{"$f":"U9","v":5.8},6.31,{"$f":"W9","v":8.59}]
[{"$nulls":3},{"$f":"D12","v":{"v":7.190909090909092,"d":"7.19"}},{"$f":"E12","v":{"v":9.9,"d":"9.90"}},{"v":12.3,"d":"12.30"},{"v":14.7,"d":"14.70"},{"v":17.3,"d":"17.30"},{"v":17.3,"d":"17.30"},{"v":16.4,"d":"16.40"},{"v":17.4,"d":"17.40"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":{"v":1.3872727272727274,"d":"1.39"}},{"$f":"E10*45/55","v":{"v":1.701818181818182,"d":"1.70"}},2.04,2.63,2.88,3.31,3.79,4.76,null,"Q",{"$f":"D9*Dane!$E$26","v":8.78888888888889},{"$f":"E9*Dane!$E$26","v":12.1},{"$f":"F9*Dane!$E$26","v":12.5},{"$f":"G9*Dane!$E$26","v":14.9},{"$f":"H9*Dane!$E$26","v":17.3},{"$f":"I9*Dane!$E$26","v":17.7},{"$f":"S16*T14+S17","v":17.52},{"$f":"$S$16*U14+$S$17","v":17.25},{"$f":"J9*Dane!$E$26","v":16.8},{"$f":"K9*Dane!$E$26","v":17.8}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.662222222222222},{"$f":"(P15-O15)/(P3-O3)","v":0.050000000000000044},{"$f":"(Q15-P15)/(Q3-P3)","v":0.2666666666666667},{"$f":"(R15-Q15)/(R3-Q3)","v":0.4800000000000001},{"$f":"(S15-R15)/(S3-R3)","v":0.13333333333333286},{"$f":"(V15-S15)/($V$3-$S$3)","v":-0.08999999999999986},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.1}]
[null,"Napełnienie",{"$nulls":3},3.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":22.03333333333333},{"$f":"O15-O16*O3","v":12.85},{"$f":"P15-P16*P3","v":14.366666666666667},{"$f":"Q15-Q16*Q3","v":13.94},{"$f":"R15-R16*R3","v":16.36666666666667},{"$f":"S15-S16*$S$3","v":18.599999999999998},null,null,{"$f":"V15-V16*V14","v":14.8}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},68,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},68,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":8.788888888888891},{"$f":"O16*O14+O17","v":12.1},12.5,14.9,17.3,17.7,{"$f":"T15","v":17.52},{"$f":"U15","v":17.25},16.8,{"$f":"W15","v":17.8}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},68,{"$nulls":6},"COP",{"$f":"D10","v":1.6955555555555557},2.08,2.37,3.05,3.52,4.14,{"$f":"T14*S21+S22","v":4.276},{"$f":"U14*S21+S22","v":4.48},{"$f":"J10","v":4.82},{"$f":"K10","v":6.18}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.07688888888888887},{"$f":"(P20-O20)/(P14-O14)","v":0.036250000000000004},{"$f":"(Q20-P20)/(Q14-P14)","v":0.07555555555555553},{"$f":"(R20-Q20)/(R14-Q14)","v":0.09400000000000004},{"$f":"(S20-R20)/(S14-R14)","v":0.20666666666666655},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.06800000000000006},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.13599999999999995}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":3.2333333333333334},{"$f":"O20-O21*O14","v":2.6237500000000002},{"$f":"P20-P21*P14","v":2.898888888888889},{"$f":"Q20-Q21*Q14","v":2.8619999999999997},{"$f":"R20-R21*R14","v":2.073333333333334},{"$f":"S20-S21*$S$3","v":3.459999999999999},null,null,{"$f":"V20-V21*V14","v":2.1000000000000014}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,83 | 3,81 | 4,4"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.695555555555556},{"$f":"O21*O14+O22","v":2.08},2.37,3.05,3.52,4.14,{"$f":"T20","v":4.276},{"$f":"U20","v":4.48},4.82,{"$f":"W20","v":6.18}]
[null,39165,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":20.3},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":7.190909090909092,"d":"7.19"}},{"$f":"E14*Dane!$E$26","v":{"v":9.9,"d":"9.90"}},{"$f":"F14*Dane!$E$26","v":{"v":12.3,"d":"12.30"}},{"$f":"G14*Dane!$E$26","v":{"v":14.7,"d":"14.70"}},{"$f":"H14*Dane!$E$26","v":{"v":17.3,"d":"17.30"}},{"$f":"I14*Dane!$E$26","v":{"v":17.3,"d":"17.30"}},{"$f":"S27*T25+S28","v":17.12},{"$f":"S27*U25+S28","v":16.85},{"$f":"J14*Dane!$E$26","v":16.4},{"$f":"K14*Dane!$E$26","v":17.4}]
[null,{"$f":"D14+9","v":{"v":16.19090909090909,"d":"16.19"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.5418181818181816},{"$f":"(P26-O26)/(P3-O3)","v":0.30000000000000004},{"$f":"(Q26-P26)/(Q3-P3)","v":0.2666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.5200000000000002},{"$f":"(S26-R26)/(S3-R3)","v":0},{"$f":"(V26-S26)/(V3-S3)","v":-0.09000000000000022},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.1}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":17.78888888888889},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":18.027272727272724},14.400000000000002,14.166666666666666,13.659999999999998,17.3,18.200000000000003,null,null,{"$f":"V26-V27*V25","v":14.399999999999999}]
[null,{"$f":"D9+9","v":{"v":17.78888888888889,"d":"17.79"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":7.190909090909091},{"$f":"O27*O25+O28","v":9.900000000000002},12.3,14.7,17.3,17.3,{"$f":"T26","v":17.12},{"$f":"U26","v":16.85},16.4,{"$f":"W26","v":17.4}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.5722424242424244,"d":"1.57"}},{"v":1.9287272727272728,"d":"1.93"},{"v":2.238,"d":"2.24"},{"v":2.8819999999999997,"d":"2.88"},{"v":3.2640000000000002,"d":"3.26"},{"v":3.808,"d":"3.81"},{"$f":"T25*S32+S33","v":3.928},{"$f":"U25*S32+S33","v":4.108},{"$f":"J13","v":4.4079999999999995},{"$f":"K13","v":5.612}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.07129696969696968},{"$f":"(P31-O31)/(P25-O25)","v":0.03865909090909089},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07155555555555553},{"$f":"(R31-Q31)/(R25-Q25)","v":0.0764000000000001},{"$f":"(S31-R31)/(S25-R25)","v":0.1813333333333332},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.05999999999999996},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.12040000000000006}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.998181818181818},{"$f":"O31-O32*O25","v":2.508613636363636},{"$f":"P31-P32*P25","v":2.738888888888889},{"$f":"Q31-Q32*Q25","v":2.7291999999999996},{"$f":"R31-R32*R25","v":1.9946666666666677},{"$f":"S31-S32*$S$3","v":3.208},null,null,{"$f":"V31-V32*V25","v":1.9999999999999982}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.5722424242424244},{"$f":"O32*O25+O33","v":1.9287272727272726},2.2380000000000004,2.8819999999999997,3.2640000000000002,3.808,{"$f":"T31","v":3.928},{"$f":"U31","v":4.108},4.4079999999999995,{"$f":"W31","v":5.612}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-24.955752212389385},-60.289855072463745,-30.620985010706637,-19.07053941908713,-54.39739413680794,-496.9230769230745,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-496.9230769230745},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-496.9230769230745},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-55.50561797752809},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-55.50561797752809}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"Bilans-AWO-B06","index":65,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4516.121989116108},null,null,"COP",{"$f":"K13","v":3.6853180177118503},{"$f":"L13","v":3.1675905298541327},{"$f":"M13","v":3.472961332667392},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.999135542569338},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.999135542569338},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999135542569338},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.472961332667392},null,null,"Udział 2ŹC",{"$f":"1-K3","v":8.6445743066199121E-4},{"$f":"1-L3","v":8.6445743066199121E-4},{"$f":"1-M3","v":8.6445743066199121E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.999135542569338},null,null,"COP-Inst",{"$f":"K14","v":3.686183223075718},{"$f":"L14","v":3.168455735218},{"$f":"M14","v":3.47382653803126}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":8.6445743066199121E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.47382653803126},{"$nulls":10},{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.143999999999999},{"$f":"R7*Bilans!F7+S7","v":6.139283333333332},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.3520124498787862,"d":"35.20%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":3.9781791666666653},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.486},{"$f":"AC7*Bilans!F7+AD7","v":3.9623833333333334},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.8128594339622643},{"$f":"AF7*Z7","v":180.9449637278302},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":14.811255431285044},null,{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-0.03399999999999999},{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.207999999999999},{"$f":"AJ7*Bilans!F7+AK7","v":6.127816666666666},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.35267115258561377,"d":"35.27%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":3.966712499999999},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AU7*Bilans!F7+AV7","v":3.2230000000000003},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.1013773584905664},{"$f":"AX7*AR7","v":147.18051461320758},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":18.20908211810942},null,{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.143999999999999},{"$f":"BB7*Bilans!F7+BC7","v":6.139283333333332},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.3520124498787862,"d":"35.20%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":3.9781791666666653},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W7<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W7<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W7<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W7<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W7<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.486},{"$f":"BM7*Bilans!F7+BN7","v":3.76637962962963},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.624252096436059},{"$f":"BP7*BJ7","v":171.99431961451785},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":15.582038306753956},null,{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F7<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F7<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.1016},{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F7<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F7<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7248},{"$f":"Bilans!F7*BT7+BU7","v":2.9644066666666666},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY7","v":2.8566836622809024}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R8*Bilans!F8+S8","v":6.078518518518519},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.4185093224469901,"d":"41.85%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":3.5346018518518516},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC8*Bilans!F8+AD8","v":3.561074074074074},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.561074074074074},{"$f":"AF8*Z8","v":201.71347985185187},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":18.92865989245858},null,{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ8*Bilans!F8+AK8","v":6.032407407407407},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.42170836531082123,"d":"42.17%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":3.4884907407407404},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU8*Bilans!F8+AV8","v":2.9463703703703703},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.9463703703703703},{"$f":"AX8*AR8","v":166.89420325925929},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":22.87776196701529},null,{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB8*Bilans!F8+BC8","v":6.078518518518519},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.4185093224469901,"d":"41.85%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":3.5346018518518516},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W8<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W8<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W8<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W8<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W8<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM8*Bilans!F8+BN8","v":3.561074074074074},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.561074074074074},{"$f":"BP8*BJ8","v":201.71347985185187},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":18.92865989245858},null,{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F8<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F8<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F8<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F8<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F8*BT8+BU8","v":2.721422222222222},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY8","v":3.1117450367948662}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2552.440117752577},{"$nulls":9},{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R9*Bilans!F9+S9","v":6.060925925925926},{"v":0.4357248159124935,"d":"43.57%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.6408958333333334},null,3.420030092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC9*Bilans!F9+AD9","v":3.4669537037037035},3.4669537037037035,204.45146033796297,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":20.241425469579177},null,{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ9*Bilans!F9+AK9","v":6.001620370370371},{"v":0.440030470166236,"d":"44.00%"},2.6408958333333334,null,3.3607245370370373,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU9*Bilans!F9+AV9","v":2.8795185185185184},2.8795185185185184,169.80952631481483,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":24.370770512045485},null,{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB9*Bilans!F9+BC9","v":6.060925925925926},{"v":0.4357248159124935,"d":"43.57%"},2.6408958333333334,null,3.420030092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W9<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W9<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W9<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W9<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W9<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM9*Bilans!F9+BN9","v":3.4669537037037035},3.4669537037037035,204.45146033796297,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":20.241425469579177},null,{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F9<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F9<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F9<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F9<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F9*BT9+BU9","v":2.662311111111111},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY9","v":3.180834898551355}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R10*Bilans!F10+S10","v":5.9484259259259264},{"v":0.5482210124060208,"d":"54.82%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.2610520833333334},null,2.687373842592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC10*Bilans!F10+AD10","v":2.8650787037037033},2.811020614954577,207.60863027262403,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":31.26542261285414},null,{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ10*Bilans!F10+AK10","v":5.80474537037037},{"v":0.5617907203955895,"d":"56.18%"},3.2610520833333334,null,2.543693287037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU10*Bilans!F10+AV10","v":2.4520185185185186},2.405754018169113,177.67756445038435,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":36.53230830593667},null,{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB10*Bilans!F10+BC10","v":5.9484259259259264},{"v":0.5482210124060208,"d":"54.82%"},3.2610520833333334,null,2.687373842592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W10<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W10<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W10<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W10<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W10<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM10*Bilans!F10+BN10","v":2.8650787037037033},2.811020614954577,207.60863027262403,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":31.26542261285414},null,{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F10<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F10<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F10<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F10<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F10*BT10+BU10","v":2.284311111111111},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY10","v":3.707188592583677}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.7252791373504497},{"$nulls":11},{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R11*Bilans!F11+S11","v":5.963703703703704},{"v":0.5326946963110173,"d":"53.27%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.1768333333333336},null,2.7868703703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC11*Bilans!F11+AD11","v":2.9468148148148146},2.891214535290007,207.68750492802238,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":29.566280522114752},null,{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ11*Bilans!F11+AK11","v":5.8314814814814815},{"v":0.54477294379168,"d":"54.48%"},3.1768333333333336,null,2.654648148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU11*Bilans!F11+AV11","v":2.510074074074074},2.462714185883997,176.90661082879106,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":34.71067023935458},null,{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB11*Bilans!F11+BC11","v":5.963703703703704},{"v":0.5326946963110173,"d":"53.27%"},3.1768333333333336,null,2.7868703703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W11<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W11<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W11<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W11<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W11<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM11*Bilans!F11+BN11","v":2.9468148148148146},2.891214535290007,207.68750492802238,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":29.566280522114752},null,{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F11<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F11<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F11<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F11<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F11*BT11+BU11","v":2.335644444444444},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY11","v":3.6257111450187103}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R12*Bilans!F12+S12","v":5.942685185185185},{"v":0.5540757778781884,"d":"55.41%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.2926979166666674},null,2.649987268518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC12*Bilans!F12+AD12","v":2.83436574074074},2.7808871418588397,207.49519886801187,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":31.929218256821706},null,{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ12*Bilans!F12+AK12","v":5.7946990740740745},{"v":0.568225868949511,"d":"56.82%"},3.2926979166666674,null,2.502001157407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU12*Bilans!F12+AV12","v":2.430203703703703},2.384350803633822,177.90773912543673,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":37.23929900108617},null,{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB12*Bilans!F12+BC12","v":5.942685185185185},{"v":0.5540757778781884,"d":"55.41%"},3.2926979166666674,null,2.649987268518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W12<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W12<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W12<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W12<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W12<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM12*Bilans!F12+BN12","v":2.83436574074074},2.7808871418588397,207.49519886801187,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":31.929218256821706},null,{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F12<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F12<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F12<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F12<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F12*BT12+BU12","v":2.265022222222222},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY12","v":3.738758944587706}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3100.586769684027},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.6853180177118503},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.1675905298541327},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.472961332667392},{"$nulls":4},{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R13*Bilans!F13+S13","v":5.950185185185186},{"v":0.546429071613084,"d":"54.64%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.251354166666667},null,2.6988310185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC13*Bilans!F13+AD13","v":2.8744907407407405},2.820255066387142,207.63422862508736,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":31.064840923141347},null,{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ13*Bilans!F13+AK13","v":5.807824074074074},{"v":0.5598231153695925,"d":"55.98%"},3.251354166666667,null,2.556469907407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU13*Bilans!F13+AV13","v":2.458703703703703},2.4123130677847655,177.6005188329839,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":36.31816125775634},null,{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB13*Bilans!F13+BC13","v":5.950185185185186},{"v":0.546429071613084,"d":"54.64%"},3.251354166666667,null,2.6988310185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W13<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W13<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W13<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W13<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W13<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM13*Bilans!F13+BN13","v":2.8744907407407405},2.820255066387142,207.63422862508736,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":31.064840923141347},null,{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F13<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F13<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F13<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F13<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F13*BT13+BU13","v":2.290222222222222},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY13","v":3.6976202618479195}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.686183223075718},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.168455735218},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.47382653803126},{"$nulls":4},{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R14*Bilans!F14+S14","v":6.014259259259259},{"v":0.48187909905471565,"d":"48.19%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.8981458333333334},null,3.116113425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC14*Bilans!F14+AD14","v":3.217287037037037},3.217287037037037,209.59177267129627,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":24.095812436864506},null,{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ14*Bilans!F14+AK14","v":5.919953703703704},{"v":0.48955548951677863,"d":"48.96%"},2.8981458333333334,null,3.0218078703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU14*Bilans!F14+AV14","v":2.702185185185185},2.702185185185185,176.03520498148146,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":28.68905707315067},null,{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB14*Bilans!F14+BC14","v":6.014259259259259},{"v":0.48187909905471565,"d":"48.19%"},2.8981458333333334,null,3.116113425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W14<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W14<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W14<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W14<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W14<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM14*Bilans!F14+BN14","v":3.217287037037037},3.217287037037037,209.59177267129627,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":24.095812436864506},null,{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F14<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F14<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F14<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F14<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F14*BT14+BU14","v":2.505511111111111},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY14","v":3.3798980397527814}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.0666943473312287},{"$nulls":4},{"$f":"F11","v":3.7252791373504497},{"$f":"F15","v":3.0666943473312287},{"$f":"F28","v":3.4551469034837843},{"$nulls":4},{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R15*Bilans!F15+S15","v":5.96212962962963},{"v":0.5342907005637434,"d":"53.43%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.185510416666667},null,2.7766192129629634,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC15*Bilans!F15+AD15","v":2.9383935185185184},2.8829521313766597,207.69435818667014,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":29.73697570866787},null,{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ15*Bilans!F15+AK15","v":5.828726851851852},{"v":0.5465190765723726,"d":"54.65%"},3.185510416666667,null,2.643216435185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU15*Bilans!F15+AV15","v":2.5040925925925923},2.4568455625436756,176.99668222816211,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":34.89445116413415},null,{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB15*Bilans!F15+BC15","v":5.96212962962963},{"v":0.5342907005637434,"d":"53.43%"},3.185510416666667,null,2.7766192129629634,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W15<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W15<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W15<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W15<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W15<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM15*Bilans!F15+BN15","v":2.9383935185185184},2.8829521313766597,207.69435818667014,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":29.73697570866787},null,{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F15<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F15<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F15<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F15<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F15*BT15+BU15","v":2.3303555555555553},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY15","v":3.6339399251048627}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.5384390858780397},{"$f":"F19","v":3.5384390858780397},{"$f":"F19","v":3.5384390858780397},{"$nulls":4},{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R16*Bilans!F16+S16","v":6.086296296296296},{"v":0.41092998843789946,"d":"41.09%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.501041666666667},null,3.585254629629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC16*Bilans!F16+AD16","v":3.602685185185185},3.602685185185185,200.3633365740741,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":18.370145210619654},null,{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ16*Bilans!F16+AK16","v":6.046018518518519},{"v":0.41366754981086423,"d":"41.37%"},2.501041666666667,null,3.544976851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU16*Bilans!F16+AV16","v":2.975925925925926},2.975925925925926,165.50612037037038,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":22.23907840696951},null,{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB16*Bilans!F16+BC16","v":6.086296296296296},{"v":0.41092998843789946,"d":"41.09%"},2.501041666666667,null,3.585254629629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W16<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W16<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W16<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W16<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W16<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM16*Bilans!F16+BN16","v":3.602685185185185},3.602685185185185,200.3633365740741,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":18.370145210619654},null,{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F16<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F16<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F16<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F16<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F16*BT16+BU16","v":2.7475555555555555},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY16","v":3.0821477206894734}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":731.106762445259},{"$nulls":9},{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R17*Bilans!F17+S17","v":6.074259259259259},{"v":0.4226681351178318,"d":"42.27%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.5673958333333333},null,3.5068634259259257,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC17*Bilans!F17+AD17","v":3.538287037037037},3.538287037037037,202.41655567129627,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":19.240079814725163},null,{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ17*Bilans!F17+AK17","v":6.024953703703703},{"v":0.42612706413911283,"d":"42.61%"},2.5673958333333333,null,3.45755787037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU17*Bilans!F17+AV17","v":2.9301851851851852},2.9301851851851852,167.62856898148146,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":23.232976995512857},null,{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB17*Bilans!F17+BC17","v":6.074259259259259},{"v":0.4226681351178318,"d":"42.27%"},2.5673958333333333,null,3.5068634259259257,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W17<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W17<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W17<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W17<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W17<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM17*Bilans!F17+BN17","v":3.538287037037037},3.538287037037037,202.41655567129627,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":19.240079814725163},null,{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F17<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F17<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F17<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F17<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F17*BT17+BU17","v":2.7071111111111112},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY17","v":3.1281952404042563}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4095.738426494705},{"$nulls":5},{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R18*Bilans!F18+S18","v":6.070277777777778},{"v":0.42656099848990986,"d":"42.66%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.5893437500000003},null,3.480934027777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC18*Bilans!F18+AD18","v":3.5169861111111107},3.5169861111111107,203.05055538541666,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":19.534839015413294},null,{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ18*Bilans!F18+AK18","v":6.017986111111111},{"v":0.430267485200614,"d":"43.03%"},2.5893437500000003,null,3.4286423611111108,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU18*Bilans!F18+AV18","v":2.9150555555555555},2.9150555555555555,168.29854620833333,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":23.568592841760214},null,{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB18*Bilans!F18+BC18","v":6.070277777777778},{"v":0.42656099848990986,"d":"42.66%"},2.5893437500000003,null,3.480934027777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W18<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W18<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W18<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W18<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W18<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM18*Bilans!F18+BN18","v":3.5169861111111107},3.5169861111111107,203.05055538541666,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":19.534839015413294},null,{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F18<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F18<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F18<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F18<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F18*BT18+BU18","v":2.6937333333333333},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY18","v":3.1437306685974566}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.5384390858780397},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4516.121989116108},{"$nulls":5},{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R19*Bilans!F19+S19","v":6.059722222222222},{"v":0.43690637176254876,"d":"43.69%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.64753125},null,3.4121909722222217,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC19*Bilans!F19+AD19","v":3.4605138888888884},3.4605138888888884,204.62278163541666,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":20.333856403793597},null,{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ19*Bilans!F19+AK19","v":5.999513888888889},{"v":0.4412909610732351,"d":"44.13%"},2.64753125,null,3.351982638888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU19*Bilans!F19+AV19","v":2.8749444444444445},2.8749444444444445,169.99762120833336,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":24.475461651432877},null,{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB19*Bilans!F19+BC19","v":6.059722222222222},{"v":0.43690637176254876,"d":"43.69%"},2.64753125,null,3.4121909722222217,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W19<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W19<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W19<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W19<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W19<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM19*Bilans!F19+BN19","v":3.4605138888888884},3.4605138888888884,204.62278163541666,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":20.333856403793597},null,{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F19<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F19<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F19<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F19<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F19*BT19+BU19","v":2.6582666666666666},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY19","v":3.1856744092729303}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":4792.869765541546},{"$nulls":5},{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R20*Bilans!F20+S20","v":5.991574074074074},{"v":0.5045749045727796,"d":"50.46%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.0231979166666667},null,2.9683761574074072,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC20*Bilans!F20+AD20","v":3.0959212962962956},3.037507686932215,206.9962769644479,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":26.697753835778098},null,{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ20*Bilans!F20+AK20","v":5.88025462962963},{"v":0.5141270416136867,"d":"51.41%"},3.0231979166666667,null,2.8570567129629634,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU20*Bilans!F20+AV20","v":2.615981481481481},2.5666233403214536,174.907039117051,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":31.595844713951443},null,{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB20*Bilans!F20+BC20","v":5.991574074074074},{"v":0.5045749045727796,"d":"50.46%"},3.0231979166666667,null,2.9683761574074072,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W20<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W20<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W20<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W20<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W20<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM20*Bilans!F20+BN20","v":3.0959212962962956},3.037507686932215,206.9962769644479,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":26.697753835778098},null,{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F20<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F20<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F20<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F20<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F20*BT20+BU20","v":2.429288888888889},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY20","v":3.4859469088900865}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.025000000000000022},{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.115},{"$f":"R21*Bilans!F21+S21","v":5.92375},{"v":0.5717872968980798,"d":"57.18%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.387125},null,2.536625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.135},{"$f":"AC21*Bilans!F21+AD21","v":2.79075},2.738094339622642,210.50743092452836,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":33.41316209455688},null,{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.13034090909090912},{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.6923863636363645},{"$f":"AJ21*Bilans!F21+AK21","v":5.69527840909091},{"v":0.5947250962469909,"d":"59.47%"},3.387125,null,2.3081534090909095,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.036272727272727234},{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.5099090909090904},{"$f":"AU21*Bilans!F21+AV21","v":2.232422727272727},2.1903015437392797,168.39257298421958,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":41.769769218082715},null,{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.79},{"$f":"BB21*Bilans!F21+BC21","v":5.79},{"v":0.5849956822107082,"d":"58.50%"},3.387125,null,2.402875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W21<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W21<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W21<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W21<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W21<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.6824999999999997},{"$f":"BM21*Bilans!F21+BN21","v":1.7729999999999992},1.7395471698113203,133.73812596226415,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":52.5932217232852},null,{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F21<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F21<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.036272727272727234},{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F21<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F21<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.5099090909090904},{"$f":"Bilans!F21*BT21+BU21","v":2.232422727272727},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY21","v":4.480857581844808}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R22*Bilans!F22+S22","v":6.10824074074074},{"v":0.3896494944595189,"d":"38.96%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.3800729166666668},null,3.7281678240740734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC22*Bilans!F22+AD22","v":3.7200879629629626},3.579707285115304,188.69263548617658,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":17.52293623582676},null,{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ22*Bilans!F22+AK22","v":6.084421296296296},{"v":0.391174904031623,"d":"39.12%"},2.3800729166666668,null,3.704348379629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU22*Bilans!F22+AV22","v":3.059314814814815},2.943868972746331,155.1764853241614,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":21.30766792975914},null,{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB22*Bilans!F22+BC22","v":6.10824074074074},{"v":0.3896494944595189,"d":"38.96%"},2.3800729166666668,null,3.7281678240740734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W22<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W22<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W22<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W22<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W22<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM22*Bilans!F22+BN22","v":3.7200879629629626},3.579707285115304,188.69263548617658,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":17.52293623582676},null,{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F22<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F22<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F22<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F22<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F22*BT22+BU22","v":2.8212888888888887},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY22","v":3.001596939035323}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R23*Bilans!F23+S23","v":6.039537037037037},{"v":0.4567903245588483,"d":"45.68%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.7588020833333333},null,3.2807349537037034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC23*Bilans!F23+AD23","v":3.3525231481481477},3.3525231481481477,207.19012120949068,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":21.93675755546196},null,{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ23*Bilans!F23+AK23","v":5.964189814814815},{"v":0.4625610802125339,"d":"46.26%"},2.7588020833333333,null,3.2053877314814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU23*Bilans!F23+AV23","v":2.7982407407407406},2.7982407407407406,172.9347755787037,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":26.282044439297177},null,{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB23*Bilans!F23+BC23","v":6.039537037037037},{"v":0.4567903245588483,"d":"45.68%"},2.7588020833333333,null,3.2807349537037034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W23<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W23<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W23<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W23<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W23<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM23*Bilans!F23+BN23","v":3.3525231481481477},3.3525231481481477,207.19012120949068,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":21.93675755546196},null,{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F23<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F23<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F23<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F23<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F23*BT23+BU23","v":2.5904444444444445},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY23","v":3.2690807599386336}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.025000000000000022},{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.115},{"$f":"R24*Bilans!F24+S24","v":5.9359375},{"v":0.5605527770465912,"d":"56.06%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.32740625},null,2.6085312499999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.135},{"$f":"AC24*Bilans!F24+AD24","v":2.8126875},2.7596179245283023,208.2069632653302,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":32.53451200689184},null,{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.13034090909090912},{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.6923863636363645},{"$f":"AJ24*Bilans!F24+AK24","v":5.7588196022727285},{"v":0.577793103414254,"d":"57.78%"},3.32740625,null,2.4314133522727284,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.036272727272727234},{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.5099090909090904},{"$f":"AU24*Bilans!F24+AV24","v":2.2501056818181815},2.2076508576329332,166.5622899939751,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":40.668941010113386},null,{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.79},{"$f":"BB24*Bilans!F24+BC24","v":5.79},{"v":0.5746815630397237,"d":"57.47%"},3.32740625,null,2.46259375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W24<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W24<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W24<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W24<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W24<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.6824999999999997},{"$f":"BM24*Bilans!F24+BN24","v":1.8309583333333328},1.7964119496855342,135.53523967688673,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":49.97897198118542},null,{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F24<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F24<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.036272727272727234},{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F24<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F24<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.5099090909090904},{"$f":"Bilans!F24*BT24+BU24","v":2.2501056818181815},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY24","v":4.455430618780309}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R25*Bilans!F25+S25","v":5.978425925925926},{"v":0.5178080521009184,"d":"51.78%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.0956770833333334},null,2.8827488425925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC25*Bilans!F25+AD25","v":3.0255787037037036},2.968492313067785,207.45679591413347,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":28.015783343583458},null,{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ25*Bilans!F25+AK25","v":5.857245370370371},{"v":0.5285209834290389,"d":"52.85%"},3.0956770833333334,null,2.7615682870370373,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU25*Bilans!F25+AV25","v":2.5660185185185185},2.5176030747728864,175.94583788434662,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":33.03326022014105},null,{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB25*Bilans!F25+BC25","v":5.978425925925926},{"v":0.5178080521009184,"d":"51.78%"},3.0956770833333334,null,2.8827488425925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W25<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W25<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W25<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W25<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W25<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM25*Bilans!F25+BN25","v":3.0255787037037036},2.968492313067785,207.45679591413347,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":28.015783343583458},null,{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F25<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F25<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F25<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F25<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F25*BT25+BU25","v":2.3851111111111107},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY25","v":3.5505147133704145}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9508.55192},null,{"$f":"F26/F28","v":2751.9964231948106},{"$nulls":9},{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.025000000000000022},{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.115},{"$f":"R26*Bilans!F26+S26","v":5.930416666666667},{"v":0.5656361975690297,"d":"56.56%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.3544583333333335},null,2.5759583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.135},{"$f":"AC26*Bilans!F26+AD26","v":2.80275},2.7498679245283024,209.25669945283025,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":32.930828856274395},null,{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.13034090909090912},{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.6923863636363645},{"$f":"AJ26*Bilans!F26+AK26","v":5.730035984848485},{"v":0.5854166260392225,"d":"58.54%"},3.3544583333333335,null,2.375577651515152,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.036272727272727234},{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.5099090909090904},{"$f":"AU26*Bilans!F26+AV26","v":2.2420954545454546},2.1997917667238425,167.39755407238425,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":41.165455462570684},null,{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.79},{"$f":"BB26*Bilans!F26+BC26","v":5.79},{"v":0.5793537708693149,"d":"57.94%"},3.3544583333333335,null,2.4355416666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W26<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W26<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W26<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W26<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W26<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.6824999999999997},{"$f":"BM26*Bilans!F26+BN26","v":1.8047037037037033},1.7706526904262752,134.74135778336827,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":51.14240104206956},null,{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F26<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F26<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.036272727272727234},{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F26<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F26<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.5099090909090904},{"$f":"Bilans!F26*BT26+BU26","v":2.2420954545454546},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY26","v":4.466899124540086}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R27*Bilans!F27+S27","v":5.985462962962963},{"v":0.5107182912302957,"d":"51.07%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.056885416666667},null,2.928577546296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC27*Bilans!F27+AD27","v":3.0632268518518515},3.0054301187980434,207.2401851992488,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":27.302829963258908},null,{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ27*Bilans!F27+AK27","v":5.869560185185185},{"v":0.5208031471220397,"d":"52.08%"},3.056885416666667,null,2.8126747685185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU27*Bilans!F27+AV27","v":2.592759259259259},2.5438392732354997,175.4110730457722,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":32.25704877007907},null,{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB27*Bilans!F27+BC27","v":5.985462962962963},{"v":0.5107182912302957,"d":"51.07%"},3.056885416666667,null,2.928577546296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W27<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W27<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W27<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W27<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W27<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM27*Bilans!F27+BN27","v":3.0632268518518515},3.0054301187980434,207.2401851992488,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":27.302829963258908},null,{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F27<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F27<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F27<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F27<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F27*BT27+BU27","v":2.4087555555555555},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY27","v":3.515662713674618}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.4551469034837843},{"$nulls":11},{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R28*Bilans!F28+S28","v":6.069537037037037},{"v":0.4272858156244756,"d":"42.73%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.5934270833333333},null,3.4761099537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC28*Bilans!F28+AD28","v":3.513023148148148},3.513023148148148,203.16603295949074,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":19.5900723103057},null,{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ28*Bilans!F28+AK28","v":6.016689814814815},{"v":0.4310388541133652,"d":"43.10%"},2.5934270833333333,null,3.423262731481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU28*Bilans!F28+AV28","v":2.912240740740741},2.912240740740741,168.42143457870372,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":23.631417738663746},null,{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB28*Bilans!F28+BC28","v":6.069537037037037},{"v":0.4272858156244756,"d":"42.73%"},2.5934270833333333,null,3.4761099537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W28<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W28<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W28<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W28<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W28<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM28*Bilans!F28+BN28","v":3.513023148148148},3.513023148148148,203.16603295949074,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":19.5900723103057},null,{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F28<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F28<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F28<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F28<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F28*BT28+BU28","v":2.6912444444444446},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY28","v":3.146638021122376}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.143999999999999},{"$f":"R29*Bilans!F29+S29","v":6.130958333333333},{"v":0.269321340464718,"d":"26.93%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":1.6511979166666668},null,4.479760416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.486},{"$f":"AC29*Bilans!F29+AD29","v":4.803208333333334},4.621955188679246,162.7794843012972,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":9.067658769745913},null,{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-0.03399999999999999},{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.207999999999999},{"$f":"AJ29*Bilans!F29+AK29","v":5.986291666666666},{"v":0.27582984735959243,"d":"27.58%"},1.6511979166666668,null,4.3350937499999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AU29*Bilans!F29+AV29","v":3.7225},3.5820283018867927,126.15455925707548,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":11.700162301320796},null,{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.143999999999999},{"$f":"BB29*Bilans!F29+BC29","v":6.130958333333333},{"v":0.269321340464718,"d":"26.93%"},1.6511979166666668,null,4.479760416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W29<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W29<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W29<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W29<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W29<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.486},{"$f":"BM29*Bilans!F29+BN29","v":4.26125462962963},4.100452568134172,144.4128138839754,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":10.22089923090378},null,{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F29<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F29<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.1016},{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F29<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F29<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7248},{"$f":"Bilans!F29*BT29+BU29","v":3.387316666666667},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY29","v":2.500023743382891}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.143999999999999},{"$f":"R30*Bilans!F30+S30","v":6.136024999999999},{"v":0.3196745857456579,"d":"31.97%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":1.9615312500000002},null,4.174493749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.486},{"$f":"AC30*Bilans!F30+AD30","v":4.291475},4.129532547169812,176.19373280695754,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":12.295200950722066},null,{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-0.03399999999999999},{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.207999999999999},{"$f":"AJ30*Bilans!F30+AK30","v":6.072424999999999},{"v":0.3230227215651079,"d":"32.30%"},1.9615312500000002,null,4.110893749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AU30*Bilans!F30+AV30","v":3.4185000000000003},3.2895000000000003,140.35227412499998,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":15.434999999999995},null,{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.143999999999999},{"$f":"BB30*Bilans!F30+BC30","v":6.136024999999999},{"v":0.3196745857456579,"d":"31.97%"},1.9615312500000002,null,4.174493749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W30<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W30<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W30<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W30<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W30<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.486},{"$f":"BM30*Bilans!F30+BN30","v":3.9600694444444446},3.8106328616352205,162.58731964917453,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":13.324147023235419},null,{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F30<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F30<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.1016},{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F30<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F30<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7248},{"$f":"Bilans!F30*BT30+BU30","v":3.12993},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY30","v":2.7056106983297568}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.143999999999999},{"$f":"R31*Bilans!F31+S31","v":6.1381499999999996},{"v":0.3407683911276199,"d":"34.08%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.0916875},null,4.0464625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.486},{"$f":"AC31*Bilans!F31+AD31","v":4.07685},3.9230066037735853,179.63643389009434,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":13.890033972307048},null,{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-0.03399999999999999},{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.207999999999999},{"$f":"AJ31*Bilans!F31+AK31","v":6.108549999999999},{"v":0.34241964132240876,"d":"34.24%"},2.0916875,null,4.016862499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AU31*Bilans!F31+AV31","v":3.2910000000000004},3.1668113207547175,145.00987378301886,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":17.206801883925852},null,{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.143999999999999},{"$f":"BB31*Bilans!F31+BC31","v":6.1381499999999996},{"v":0.3407683911276199,"d":"34.08%"},2.0916875,null,4.0464625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W31<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W31<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W31<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W31<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W31<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.486},{"$f":"BM31*Bilans!F31+BN31","v":3.83375},3.6890801886792457,168.924826379717,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":14.77080795565699},null,{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F31<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F31<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.1016},{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F31<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F31<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7248},{"$f":"Bilans!F31*BT31+BU31","v":3.02198},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY31","v":2.802259476576038}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R37*Bilans!F37+S37","v":6.086759259259259},{"v":0.4104794484080503,"d":"41.05%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.4984895833333334},null,3.588269675925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC37*Bilans!F37+AD37","v":3.605162037037037},3.605162037037037,200.28027051504628,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":18.33730684525147},null,{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ37*Bilans!F37+AK37","v":6.046828703703704},{"v":0.4131900713183755,"d":"41.32%"},2.4984895833333334,null,3.5483391203703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU37*Bilans!F37+AV37","v":2.977685185185185},2.977685185185185,165.42157835648146,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":22.201461332752878},null,{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB37*Bilans!F37+BC37","v":6.086759259259259},{"v":0.4104794484080503,"d":"41.05%"},2.4984895833333334,null,3.588269675925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W37<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W37<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W37<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W37<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W37<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM37*Bilans!F37+BN37","v":3.605162037037037},3.605162037037037,200.28027051504628,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":18.33730684525147},null,{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F37<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F37<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F37<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F37<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F37*BT37+BU37","v":2.749111111111111},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY37","v":3.080403719877508}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R44*Bilans!F44+S44","v":6.069259259259259},{"v":0.42755766766339176,"d":"42.76%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.5949583333333335},null,3.4743009259259257,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC44*Bilans!F44+AD44","v":3.5115370370370367},3.5115370370370367,203.20913679629626,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":19.610816936764},null,{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ44*Bilans!F44+AK44","v":6.016203703703703},{"v":0.4313282031550597,"d":"43.13%"},2.5949583333333335,null,3.42124537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU44*Bilans!F44+AV44","v":2.911185185185185},2.911185185185185,168.46737548148147,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":23.655008396732907},null,{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB44*Bilans!F44+BC44","v":6.069259259259259},{"v":0.42755766766339176,"d":"42.76%"},2.5949583333333335,null,3.4743009259259257,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W44<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W44<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W44<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W44<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W44<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM44*Bilans!F44+BN44","v":3.5115370370370367},3.5115370370370367,203.20913679629626,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":19.610816936764},null,{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F44<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F44<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F44<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F44<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F44*BT44+BU44","v":2.690311111111111},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY44","v":3.147729665185741}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R61*Bilans!F61+S61","v":6.045833333333333},{"v":0.4505737422467264,"d":"45.06%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.72409375},null,3.321739583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC61*Bilans!F61+AD61","v":3.3862083333333333},3.3862083333333333,206.45119621875,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":21.425798520961248},null,{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ61*Bilans!F61+AK61","v":5.975208333333334},{"v":0.45589937589344864,"d":"45.59%"},2.72409375,null,3.2511145833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU61*Bilans!F61+AV61","v":2.8221666666666665},2.8221666666666665,172.06256287499997,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":25.707984704423314},null,{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB61*Bilans!F61+BC61","v":6.045833333333333},{"v":0.4505737422467264,"d":"45.06%"},2.72409375,null,3.321739583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W61<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W61<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W61<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W61<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W61<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM61*Bilans!F61+BN61","v":3.3862083333333333},3.3862083333333333,206.45119621875,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":21.425798520961248},null,{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F61<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F61<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F61<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F61<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F61*BT61+BU61","v":2.6116},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY61","v":3.2425992085400734}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.143999999999999},{"$f":"R71*Bilans!F71+S71","v":6.136891666666666},{"v":0.32827931349611034,"d":"32.83%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.0146145833333335},null,4.122277083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.486},{"$f":"AC71*Bilans!F71+AD71","v":4.203941666666667},4.0453023584905665,177.75361960884433,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":12.925978793711455},null,{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-0.03399999999999999},{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.207999999999999},{"$f":"AJ71*Bilans!F71+AK71","v":6.087158333333333},{"v":0.33096142288615793,"d":"33.10%"},2.0146145833333335,null,4.0725437499999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AU71*Bilans!F71+AV71","v":3.3665000000000003},3.239462264150944,142.34440148349057,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":16.14141120847566},null,{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.143999999999999},{"$f":"BB71*Bilans!F71+BC71","v":6.136891666666666},{"v":0.32827931349611034,"d":"32.83%"},2.0146145833333335,null,4.122277083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W71<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W71<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W71<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W71<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W71<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.486},{"$f":"BM71*Bilans!F71+BN71","v":3.908550925925926},3.7610584381551364,165.2637285663653,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":13.902866270179222},null,{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F71<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F71<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.1016},{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F71<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F71<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7248},{"$f":"Bilans!F71*BT71+BU71","v":3.0859033333333334},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY71","v":2.7442117196444658}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.143999999999999},{"$f":"R77*Bilans!F77+S77","v":6.1392999999999995},{"v":0.35217777271024386,"d":"35.22%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.162125},null,3.9771749999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.486},{"$f":"AC77*Bilans!F77+AD77","v":3.9607},3.8112396226415095,180.9614685226415,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":14.825200090893022},null,{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-0.03399999999999999},{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.207999999999999},{"$f":"AJ77*Bilans!F77+AK77","v":6.128099999999999},{"v":0.35282142915422404,"d":"35.28%"},2.162125,null,3.965974999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AU77*Bilans!F77+AV77","v":3.2220000000000004},3.100415094339623,147.21080909433962,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":18.224137181874607},null,{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.143999999999999},{"$f":"BB77*Bilans!F77+BC77","v":6.1392999999999995},{"v":0.35217777271024386,"d":"35.22%"},2.162125,null,3.9771749999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W77<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W77<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W77<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W77<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W77<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.486},{"$f":"BM77*Bilans!F77+BN77","v":3.7653888888888893},3.623298742138365,172.0378475754717,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":15.594184752939784},null,{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F77<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F77<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.1016},{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F77<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F77<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7248},{"$f":"Bilans!F77*BT77+BU77","v":2.96356},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY77","v":2.8574997951866186}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R94*Bilans!F94+S94","v":6.1033333333333335},{"v":0.3943951392681595,"d":"39.44%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.407125},null,3.6962083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC94*Bilans!F94+AD94","v":3.693833333333333},3.554443396226415,189.6686540660377,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":17.864847719171593},null,{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ94*Bilans!F94+AK94","v":6.075833333333334},{"v":0.39618022219174326,"d":"39.62%"},2.407125,null,3.6687083333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU94*Bilans!F94+AV94","v":3.0406666666666666},2.925924528301887,156.13025875471698,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":21.70240188555141},null,{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB94*Bilans!F94+BC94","v":6.1033333333333335},{"v":0.3943951392681595,"d":"39.44%"},2.407125,null,3.6962083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W94<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W94<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W94<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W94<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W94<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM94*Bilans!F94+BN94","v":3.693833333333333},3.554443396226415,189.6686540660377,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":17.864847719171593},null,{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F94<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F94<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F94<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F94<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F94*BT94+BU94","v":2.8047999999999997},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY94","v":3.0192427599198717}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-0.01899999999999995},{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.619999999999999},{"$f":"R104*Bilans!F104+S104","v":6.4178875},{"v":0.17870463606599526,"d":"17.87%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":1.1469062500000002},null,5.27098125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08999999999999994},{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.840000000000001},{"$f":"AC104*Bilans!F104+AD104","v":5.797375},5.578606132075471,128.95366469752358,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":4.930934690269303},null,{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-0.01899999999999995},{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.619999999999999},{"$f":"AJ104*Bilans!F104+AK104","v":6.4178875},{"v":0.17870463606599526,"d":"17.87%"},1.1469062500000002,null,5.27098125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08999999999999994},{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.840000000000001},{"$f":"AU104*Bilans!F104+AV104","v":5.797375},5.578606132075471,128.95366469752358,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":4.930934690269303},null,{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-0.01899999999999995},{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.619999999999999},{"$f":"BB104*Bilans!F104+BC104","v":6.4178875},{"v":0.17870463606599526,"d":"17.87%"},1.1469062500000002,null,5.27098125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W104<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W104<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W104<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W104<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W104<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.840000000000001},{"$f":"BM104*Bilans!F104+BN104","v":6.104680555555556},5.874315251572328,135.78920277653302,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":4.682714720262457},null,{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F104<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F104<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.048800000000000045},{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F104<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F104<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F104*BT104+BU104","v":3.9231099999999994},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY104","v":2.158586451316241}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F116<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F116<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F116<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F116<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F116<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F116<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F116<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.048800000000000045},{"$f":"IF(Bilans!F116<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F116<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F116<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F116<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F116<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F116<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F116<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F116<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F116*BT116+BU116","v":3.903183333333333},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY116","v":2.1696065415895376}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F119<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F119<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F119<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F119<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F119<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F119<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F119<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.048800000000000045},{"$f":"IF(Bilans!F119<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F119<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F119<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F119<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F119<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F119<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F119<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F119<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F119*BT119+BU119","v":4.059953333333333},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY119","v":2.08582990929861}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F136<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F136<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F136<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F136<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F136<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F136<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F136<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.048800000000000045},{"$f":"IF(Bilans!F136<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F136<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F136<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F136<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F136<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F136<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F136<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F136<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F136*BT136+BU136","v":4.1465733333333334},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY136","v":2.0422578867586867}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F142<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F142<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F142<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F142<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F142<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F142<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F142<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.048800000000000045},{"$f":"IF(Bilans!F142<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F142<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F142<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F142<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F142<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F142<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F142<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F142<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F142*BT142+BU142","v":4.068493333333333},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY142","v":2.0814516331246105}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F152<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F152<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F152<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F152<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F152<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F152<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F152<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.048800000000000045},{"$f":"IF(Bilans!F152<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F152<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F152<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F152<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F152<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F152<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F152<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F152<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F152*BT152+BU152","v":4.21225},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY152","v":2.0104153583057167}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F169<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F169<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F169<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F169<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F169<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F169<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F169<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.048800000000000045},{"$f":"IF(Bilans!F169<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F169<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F169<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F169<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F169<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F169<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F169<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F169<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F169*BT169+BU169","v":4.29277},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY169","v":1.9727057571272757}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F175<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F175<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F175<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F175<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F175<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F175<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F175<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.048800000000000045},{"$f":"IF(Bilans!F175<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F175<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F175<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F175<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F175<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F175<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F175<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F175<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F175*BT175+BU175","v":4.137626666666667},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY175","v":2.0466738000423566}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F185<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F185<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F185<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F185<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F185<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F185<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F185<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.048800000000000045},{"$f":"IF(Bilans!F185<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F185<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F185<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F185<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F185<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F185<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F185<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F185<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F185*BT185+BU185","v":4.374713333333333},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY185","v":1.9357547450019403}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F201<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F201<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F201<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F201<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F201<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F201<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F201<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.048800000000000045},{"$f":"IF(Bilans!F201<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F201<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F201<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F201<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F201<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F201<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F201<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F201<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F201*BT201+BU201","v":4.321643333333333},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY201","v":1.9595259117534585}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F211<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F211<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F211<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F211<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F211<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F211<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F211<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.08780000000000002},{"$f":"IF(Bilans!F211<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F211<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F211<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F211<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F211<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F211<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F211<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F211<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.6239999999999997},{"$f":"Bilans!F211*BT211+BU211","v":4.534015833333333},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY211","v":1.8677420644994636}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F217<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F217<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F217<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F217<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F217<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F217<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F217<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.048800000000000045},{"$f":"IF(Bilans!F217<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F217<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F217<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F217<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F217<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F217<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F217<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F217<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F217*BT217+BU217","v":4.215096666666666},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY217","v":2.009057623753174}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F234<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F234<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F234<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F234<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F234<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F234<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F234<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.08780000000000002},{"$f":"IF(Bilans!F234<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F234<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F234<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F234<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F234<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F234<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F234<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F234<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.6239999999999997},{"$f":"Bilans!F234*BT234+BU234","v":4.770344166666667},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY234","v":1.7752119757305957}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F244<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F244<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F244<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F244<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F244<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F244<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F244<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.048800000000000045},{"$f":"IF(Bilans!F244<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F244<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F244<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F244<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F244<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F244<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F244<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F244<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F244*BT244+BU244","v":4.083946666666666},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY244","v":2.0735755836731276}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-0.01899999999999995},{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.619999999999999},{"$f":"R250*Bilans!F250+S250","v":6.391683333333333},{"v":0.15300481615432554,"d":"15.30%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":0.9779583333333333},null,5.4137249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08999999999999994},{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.840000000000001},{"$f":"AC250*Bilans!F250+AD250","v":5.9215},5.69804716981132,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-0.01899999999999995},{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.619999999999999},{"$f":"AJ250*Bilans!F250+AK250","v":6.391683333333333},{"v":0.15300481615432554,"d":"15.30%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":5.4137249999999995},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08999999999999994},{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.840000000000001},{"$f":"AU250*Bilans!F250+AV250","v":5.9215},5.69804716981132,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-0.01899999999999995},{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.619999999999999},{"$f":"BB250*Bilans!F250+BC250","v":6.391683333333333},{"v":0.15300481615432554,"d":"15.30%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":5.4137249999999995},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W250<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W250<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W250<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W250<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W250<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.840000000000001},{"$f":"BM250*Bilans!F250+BN250","v":6.2686481481481495},6.0320953878406725,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F250<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F250<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.048800000000000045},{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F250<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F250<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F250*BT250+BU250","v":3.9904133333333327},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY250","v":2.12217917935567}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W260<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W260<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W260<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W260<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W260<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.2504675925925937},2.165544287211741,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F260<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F260<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.048800000000000045},{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F260<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F260<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F260*BT260+BU260","v":4.327743333333333},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY260","v":1.956763939256238}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-0.01899999999999995},{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.619999999999999},{"$f":"R277*Bilans!F277+S277","v":6.344579166666667},{"v":0.10627346573419963,"d":"10.63%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":0.6742604166666668},null,5.67031875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08999999999999994},{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.840000000000001},{"$f":"AC277*Bilans!F277+AD277","v":6.144625},5.9127523584905655,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-0.01899999999999995},{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.619999999999999},{"$f":"AJ277*Bilans!F277+AK277","v":6.344579166666667},{"v":0.10627346573419963,"d":"10.63%"},0.6742604166666668,null,5.67031875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08999999999999994},{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.840000000000001},{"$f":"AU277*Bilans!F277+AV277","v":6.144625},5.9127523584905655,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-0.01899999999999995},{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.619999999999999},{"$f":"BB277*Bilans!F277+BC277","v":6.344579166666667},{"v":0.10627346573419963,"d":"10.63%"},0.6742604166666668,null,5.67031875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W277<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W277<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W277<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W277<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W277<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.840000000000001},{"$f":"BM277*Bilans!F277+BN277","v":6.563393518518519},6.315718291404613,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F277<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F277<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.048800000000000045},{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F277<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F277<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F277*BT277+BU277","v":4.111396666666666},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY277","v":2.0597312250800233}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-0.01899999999999995},{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.619999999999999},{"$f":"R286*Bilans!F286+S286","v":6.385825},{"v":0.14723038918229048,"d":"14.72%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":0.9401875},null,5.4456375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08999999999999994},{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.840000000000001},{"$f":"AC286*Bilans!F286+AD286","v":5.94925},5.72475,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-0.01899999999999995},{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.619999999999999},{"$f":"AJ286*Bilans!F286+AK286","v":6.385825},{"v":0.14723038918229048,"d":"14.72%"},0.9401875,null,5.4456375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08999999999999994},{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.840000000000001},{"$f":"AU286*Bilans!F286+AV286","v":5.94925},5.72475,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-0.01899999999999995},{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.619999999999999},{"$f":"BB286*Bilans!F286+BC286","v":6.385825},{"v":0.14723038918229048,"d":"14.72%"},0.9401875,null,5.4456375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W286<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W286<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W286<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W286<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W286<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.840000000000001},{"$f":"BM286*Bilans!F286+BN286","v":6.305305555555557},6.067369496855347,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F286<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F286<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.048800000000000045},{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F286<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F286<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F286*BT286+BU286","v":4.005459999999999},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY286","v":2.114207130522651}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.09999999999999994},{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.430000000000001},{"$f":"R292*Bilans!F292+S292","v":6.327500000000001},{"v":0.21344330304227574,"d":"21.34%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":1.3505624999999999},null,4.976937500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.27999999999999997},{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AC292*Bilans!F292+AD292","v":5.453000000000001},5.247226415094341,146.94070491509433,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.350815147625156},null,{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.339999999999999},{"$f":"AJ292*Bilans!F292+AK292","v":6.14775},{"v":0.2196840307429547,"d":"21.97%"},1.3505624999999999,null,4.797187500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.17333333333333334},{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.5666666666666664},{"$f":"AU292*Bilans!F292+AV292","v":4.122333333333334},3.9667735849056607,111.08354408490564,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":8.4008235627072},null,{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.09999999999999994},{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.430000000000001},{"$f":"BB292*Bilans!F292+BC292","v":6.327500000000001},{"v":0.21344330304227574,"d":"21.34%"},1.3505624999999999,null,4.976937500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W292<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W292<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W292<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W292<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W292<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"BM292*Bilans!F292+BN292","v":4.007027777777779},3.855819182389938,107.97643247405661,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.642564244764403},null,{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F292<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F292<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.15199999999999983},{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F292<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F292<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.372000000000001},{"$f":"Bilans!F292*BT292+BU292","v":3.7362},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY292","v":2.2665735487991157}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.09999999999999994},{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.430000000000001},{"$f":"R309*Bilans!F309+S309","v":6.175},{"v":0.24896761133603243,"d":"24.90%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":1.5373750000000002},null,4.637625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.27999999999999997},{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AC309*Bilans!F309+AD309","v":5.026},4.83633962264151,157.11816532075474,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":7.993551532033426},null,{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.339999999999999},{"$f":"AJ309*Bilans!F309+AK309","v":6.0105},{"v":0.2557815489559937,"d":"25.58%"},1.5373750000000002,null,4.4731250000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.17333333333333334},{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.5666666666666664},{"$f":"AU309*Bilans!F309+AV309","v":3.8579999999999997},3.7124150943396224,120.60522916981132,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":10.413579574909281},null,{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.09999999999999994},{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.430000000000001},{"$f":"BB309*Bilans!F309+BC309","v":6.175},{"v":0.24896761133603243,"d":"24.90%"},1.5373750000000002,null,4.637625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W309<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W309<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W309<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W309<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W309<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"BM309*Bilans!F309+BN309","v":3.8257222222222227},3.68135534591195,119.59619112264153,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.501439379637832},null,{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F309<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F309<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.15199999999999983},{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F309<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F309<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.372000000000001},{"$f":"Bilans!F309*BT309+BU309","v":3.5043999999999995},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY309","v":2.416497001775841}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.09999999999999994},{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.430000000000001},{"$f":"R315*Bilans!F315+S315","v":6.425},{"v":0.19161478599221798,"d":"19.16%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":1.2311250000000005},null,5.193874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.27999999999999997},{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AC315*Bilans!F315+AD315","v":5.725999999999999},5.509924528301886,138.50297286792454,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":5.428936430317851},null,{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.339999999999999},{"$f":"AJ315*Bilans!F315+AK315","v":6.2355},{"v":0.19743805629059424,"d":"19.74%"},1.2311250000000005,null,5.004375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.17333333333333334},{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.5666666666666664},{"$f":"AU315*Bilans!F315+AV315","v":4.291333333333332},4.129396226415094,103.80063294339624,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.243923411527112},null,{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.09999999999999994},{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.430000000000001},{"$f":"BB315*Bilans!F315+BC315","v":6.425},{"v":0.19161478599221798,"d":"19.16%"},1.2311250000000005,null,5.193874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W315<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W315<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W315<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W315<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W315<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"BM315*Bilans!F315+BN315","v":4.122944444444444},3.9673616352201257,99.72756942452833,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.539779014458385},null,{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F315<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F315<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.15199999999999983},{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F315<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F315<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.372000000000001},{"$f":"Bilans!F315*BT315+BU315","v":3.8843999999999994},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY315","v":2.1800978511541698}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.143999999999999},{"$f":"R325*Bilans!F325+S325","v":6.134308333333332},{"v":0.3026234280691793,"d":"30.26%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":1.856385416666667},null,4.2779229166666655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.486},{"$f":"AC325*Bilans!F325+AD325","v":4.464858333333334},4.296373113207547,172.47037997676892,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.118789323289468},null,{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-0.03399999999999999},{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.207999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":6.043241666666666},{"v":0.3071837134871048,"d":"30.72%"},1.856385416666667,null,4.186856249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AU325*Bilans!F325+AV325","v":3.5215},3.38861320754717,136.02994714386796,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":14.09735032419897},null,{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.143999999999999},{"$f":"BB325*Bilans!F325+BC325","v":6.134308333333332},{"v":0.3026234280691793,"d":"30.26%"},1.856385416666667,null,4.2779229166666655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W325<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W325<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W325<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W325<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W325<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.486},{"$f":"BM325*Bilans!F325+BN325","v":4.062115740740741},3.9088283542976945,156.91307383366095,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.221172988442211},null,{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F325<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F325<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.1016},{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F325<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F325<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7248},{"$f":"Bilans!F325*BT325+BU325","v":3.2171366666666668},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY325","v":2.6322699252305894}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R342*Bilans!F342+S342","v":6.125925925925926},{"v":0.37261033857315606,"d":"37.26%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.2825833333333336},null,3.843342592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC342*Bilans!F342+AD342","v":3.8147037037037035},3.6707526205450733,184.90315100209642,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":16.329806499218424},null,{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ342*Bilans!F342+AK342","v":6.11537037037037},{"v":0.37325348999182395,"d":"37.33%"},2.2825833333333336,null,3.8327870370370367,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU342*Bilans!F342+AV342","v":3.1265185185185187},3.0085366876310276,151.54601002935013,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":19.924197782410914},null,{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB342*Bilans!F342+BC342","v":6.125925925925926},{"v":0.37261033857315606,"d":"37.26%"},2.2825833333333336,null,3.843342592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W342<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W342<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W342<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W342<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W342<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM342*Bilans!F342+BN342","v":3.8147037037037035},3.6707526205450733,184.90315100209642,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":16.329806499218424},null,{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F342<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F342<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F342<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F342<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F342*BT342+BU342","v":2.8807111111111112},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY342","v":2.939681129551704}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R352*Bilans!F352+S352","v":6.087314814814815},{"v":0.4099388908324841,"d":"40.99%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.4954270833333334},null,3.5918877314814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC352*Bilans!F352+AD352","v":3.608134259259259},3.608134259259259,200.1801907372685,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":18.297960318570308},null,{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ352*Bilans!F352+AK352","v":6.047800925925926},{"v":0.412617265994297,"d":"41.26%"},2.4954270833333334,null,3.5523738425925924,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU352*Bilans!F352+AV352","v":2.9797962962962963},2.9797962962962963,165.3198434675926,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":22.156379475355635},null,{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB352*Bilans!F352+BC352","v":6.087314814814815},{"v":0.4099388908324841,"d":"40.99%"},2.4954270833333334,null,3.5918877314814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W352<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W352<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W352<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W352<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W352<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM352*Bilans!F352+BN352","v":3.608134259259259},3.608134259259259,200.1801907372685,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":18.297960318570308},null,{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F352<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F352<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F352<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F352<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F352*BT352+BU352","v":2.7509777777777775},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY352","v":3.078313522352025}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R358*Bilans!F358+S358","v":6.130648148148148},{"v":0.36807724547280674,"d":"36.81%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.2565520833333337},null,3.874096064814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC358*Bilans!F358+AD358","v":3.8399675925925925},3.695063155136268,183.81923054435268,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":16.02116797860707},null,{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ358*Bilans!F358+AK358","v":6.123634259259259},{"v":0.36849883382916077,"d":"36.85%"},2.2565520833333337,null,3.8670821759259257,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU358*Bilans!F358+AV358","v":3.144462962962963},3.0258039832285117,150.52542720466457,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":19.564792639619313},null,{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB358*Bilans!F358+BC358","v":6.130648148148148},{"v":0.36807724547280674,"d":"36.81%"},2.2565520833333337,null,3.874096064814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W358<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W358<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W358<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W358<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W358<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM358*Bilans!F358+BN358","v":3.8399675925925925},3.695063155136268,183.81923054435268,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":16.02116797860707},null,{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F358<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F358<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F358<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F358<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F358*BT358+BU358","v":2.896577777777778},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY358","v":2.9235783544262692}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.143999999999999},{"$f":"R369*Bilans!F369+S369","v":6.139858333333333},{"v":0.35771556889884815,"d":"35.77%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.196322916666667},null,3.943535416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.486},{"$f":"AC369*Bilans!F369+AD369","v":3.9043083333333337},3.7569759433962266,181.4685127739387,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":15.299294796133328},null,{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-0.03399999999999999},{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.207999999999999},{"$f":"AJ369*Bilans!F369+AK369","v":6.137591666666666},{"v":0.3578476764094495,"d":"35.78%"},2.196322916666667,null,3.9412687499999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AU369*Bilans!F369+AV369","v":3.1885000000000003},3.068179245283019,148.19842686084905,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":18.73393889498719},null,{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.143999999999999},{"$f":"BB369*Bilans!F369+BC369","v":6.139858333333333},{"v":0.35771556889884815,"d":"35.77%"},2.196322916666667,null,3.943535416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W369<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W369<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W369<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W369<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W369<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.486},{"$f":"BM369*Bilans!F369+BN369","v":3.7321990740740745},3.591361373165619,173.46903920630243,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":16.00481726218903},null,{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F369<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F369<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.1016},{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F369<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F369<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7248},{"$f":"Bilans!F369*BT369+BU369","v":2.9351966666666667},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY369","v":2.8851123296757817}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"R370*Bilans!F370+S370","v":6.113333333333333},{"v":0.38473282442748097,"d":"38.47%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.3520000000000003},null,3.761333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC370*Bilans!F370+AD370","v":3.747333333333333},3.6059245283018866,187.64510060377356,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":17.17318804483188},null,{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.062222222222222},{"$f":"AJ370*Bilans!F370+AK370","v":6.093333333333333},{"v":0.3859956236323852,"d":"38.60%"},2.3520000000000003,null,3.7413333333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.011111111111111},{"$f":"AU370*Bilans!F370+AV370","v":3.0786666666666664},2.9624905660377356,154.16208407547168,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":20.90309441316587},null,{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.095555555555555},{"$f":"BB370*Bilans!F370+BC370","v":6.113333333333333},{"v":0.38473282442748097,"d":"38.47%"},2.3520000000000003,null,3.761333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W370<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W370<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W370<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W370<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W370<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM370*Bilans!F370+BN370","v":3.747333333333333},3.6059245283018866,187.64510060377356,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":17.17318804483188},null,{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F370<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F370<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.07466666666666669},{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F370<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F370<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F370*BT370+BU370","v":2.8384},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY370","v":2.983502005715634}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.143999999999999},{"$f":"R371*Bilans!F371+S371","v":6.138858333333332},{"v":0.3477964143712933,"d":"34.78%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.1350729166666667},null,4.003785416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.486},{"$f":"AC371*Bilans!F371+AD371","v":4.005308333333334},3.85416462264151,180.49727406639153,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":14.459626911785815},null,{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-0.03399999999999999},{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.207999999999999},{"$f":"AJ371*Bilans!F371+AK371","v":6.120591666666666},{"v":0.3488343991798179,"d":"34.88%"},2.1350729166666667,null,3.9855187499999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AU371*Bilans!F371+AV371","v":3.2485000000000004},3.1259150943396232,146.39207421933966,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":17.828309732697136},null,{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.143999999999999},{"$f":"BB371*Bilans!F371+BC371","v":6.138858333333332},{"v":0.3477964143712933,"d":"34.78%"},2.1350729166666667,null,4.003785416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W371<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W371<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W371<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W371<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W371<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.486},{"$f":"BM371*Bilans!F371+BN371","v":3.791643518518519},3.648562631027254,170.8685729956106,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":15.274448635217551},null,{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F371<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F371<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.1016},{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F371<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F371<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7248},{"$f":"Bilans!F371*BT371+BU371","v":2.985996666666667},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY371","v":2.836028649180203}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":4.114980539867379},{"$f":"SUM(AF7:AF372)/229","v":3.990224297153792},{"$f":"SUM(AG7:AG372)/Z373","v":3.7252791373504497},{"$f":"SUM(AH7:AH372)","v":3175.4477859098256},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.507785825577462},{"$f":"SUM(AX7:AX372)/229","v":3.399269862311283},{"$f":"SUM(AY7:AY372)/AR373","v":3.0666943473312287},{"$f":"SUM(AZ7:AZ372)","v":3872.579124956667},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9508.55192},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9691141589843113},{"$f":"SUM(BP7:BP372)/229","v":3.851199398594442},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.4551469034837843},{"$f":"SUM(BR7:BR372)","v":3595.8313485312287},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":920.2906405848796},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.5384390858780397}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-AWO-B08","index":66,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4550.3109066935285},null,null,"COP",{"$f":"K13","v":3.5558478399524174},{"$f":"L13","v":3.0689375587272294},{"$f":"M13","v":3.3739556030771745},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.999135542569338},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.999135542569338},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999135542569338},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.3739556030771745},null,null,"Udział 2ŹC",{"$f":"1-K3","v":8.6445743066199121E-4},{"$f":"1-L3","v":8.6445743066199121E-4},{"$f":"1-M3","v":8.6445743066199121E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.999135542569338},null,null,"COP-Inst",{"$f":"K14","v":3.5567130453162847},{"$f":"L14","v":3.0698027640910968},{"$f":"M14","v":3.3748208084410423}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":8.6445743066199121E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.3748208084410423},{"$nulls":10},{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.424},{"$f":"R7*Bilans!F7+S7","v":6.89095},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.31361483781868493,"d":"31.36%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":4.729845833333333},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"AC7*Bilans!F7+AD7","v":3.8273333333333333},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.6829056603773584},{"$f":"AF7*Z7","v":174.77781247169813},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":15.33388042152935},null,{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.422},{"$f":"AJ7*Bilans!F7+AK7","v":6.855933333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.3152166250158015,"d":"31.52%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":4.694829166666666},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.11200000000000002},{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.8659999999999997},{"$f":"AU7*Bilans!F7+AV7","v":3.130133333333333},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.0120150943396227},{"$f":"AX7*AR7","v":142.93969432452832},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":18.7493200502641},null,{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.424},{"$f":"BB7*Bilans!F7+BC7","v":6.89095},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.31361483781868493,"d":"31.36%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":4.729845833333333},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W7<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W7<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W7<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W7<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W7<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"BM7*Bilans!F7+BN7","v":3.691074074074074},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.5517882599580712},{"$f":"BP7*BJ7","v":168.55543955870021},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":15.899944159584184},null,{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F7<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F7<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.09760000000000009},{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F7<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F7<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.6707999999999994},{"$f":"Bilans!F7*BT7+BU7","v":2.900973333333333},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY7","v":2.919148547736825}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R8*Bilans!F8+S8","v":6.730851851851852},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.3779486939631218,"d":"37.79%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":4.186935185185185},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC8*Bilans!F8+AD8","v":3.487185185185185},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.3555932914046123},{"$f":"AF8*Z8","v":190.07422639832288},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":20.087762176859187},null,{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ8*Bilans!F8+AK8","v":6.700851851851851},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.3796407864118991,"d":"37.96%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":4.156935185185184},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU8*Bilans!F8+AV8","v":2.8778888888888887},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.7692893081761003},{"$f":"AX8*AR8","v":156.86362357232704},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":24.34067101656307},null,{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB8*Bilans!F8+BC8","v":6.730851851851852},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.3779486939631218,"d":"37.79%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":4.186935185185185},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W8<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W8<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W8<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W8<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W8<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM8*Bilans!F8+BN8","v":3.487185185185185},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.3555932914046123},{"$f":"BP8*BJ8","v":190.07422639832288},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":20.087762176859187},null,{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F8<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F8<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F8<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F8<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F8*BT8+BU8","v":2.68217037037037},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY8","v":3.157283439774145}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2647.5308025046947},{"$nulls":9},{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R9*Bilans!F9+S9","v":6.705342592592593},{"v":0.3938495008816905,"d":"39.38%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.6408958333333334},null,4.064446759259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC9*Bilans!F9+AD9","v":3.4062592592592593},3.277721174004193,193.29213421278828,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":21.410022779414803},null,{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ9*Bilans!F9+AK9","v":6.675342592592592},{"v":0.39561952015224633,"d":"39.56%"},2.6408958333333334,null,4.034446759259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU9*Bilans!F9+AV9","v":2.817194444444444},2.710885220125786,159.8649677586478,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":25.886778414301073},null,{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB9*Bilans!F9+BC9","v":6.705342592592593},{"v":0.3938495008816905,"d":"39.38%"},2.6408958333333334,null,4.064446759259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W9<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W9<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W9<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W9<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W9<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM9*Bilans!F9+BN9","v":3.4062592592592593},3.277721174004193,193.29213421278828,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":21.410022779414803},null,{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F9<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F9<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F9<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F9<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F9*BT9+BU9","v":2.629568518518518},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY9","v":3.2204416935270745}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R10*Bilans!F10+S10","v":6.542217592592593},{"v":0.49846279754217443,"d":"49.85%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.2610520833333334},null,3.2811655092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC10*Bilans!F10+AD10","v":2.8887592592592592},2.8887592592592592,213.3500372824074,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":30.42404700851961},null,{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ10*Bilans!F10+AK10","v":6.5122175925925925},{"v":0.5007590789107937,"d":"50.08%"},3.2610520833333334,null,3.251165509259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU10*Bilans!F10+AV10","v":2.4290694444444445},2.3832379454926627,176.01463427384698,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":36.877453913579686},null,{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB10*Bilans!F10+BC10","v":6.542217592592593},{"v":0.49846279754217443,"d":"49.85%"},3.2610520833333334,null,3.2811655092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W10<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W10<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W10<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W10<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W10<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM10*Bilans!F10+BN10","v":2.8887592592592592},2.8887592592592592,213.3500372824074,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":30.42404700851961},null,{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F10<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F10<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F10<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F10<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F10*BT10+BU10","v":2.2931935185185184},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY10","v":3.692829246479867}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.5914792420939694},{"$nulls":11},{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R11*Bilans!F11+S11","v":6.56437037037037},{"v":0.4839509585980434,"d":"48.40%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.1768333333333336},null,3.3875370370370366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC11*Bilans!F11+AD11","v":2.959037037037037},2.959037037037037,212.55946651851852,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":28.888607655143066},null,{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ11*Bilans!F11+AK11","v":6.53437037037037},{"v":0.48617282970957,"d":"48.62%"},3.1768333333333336,null,3.3575370370370363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU11*Bilans!F11+AV11","v":2.4817777777777774},2.4817777777777774,178.27602488888888,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":34.444042800859606},null,{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB11*Bilans!F11+BC11","v":6.56437037037037},{"v":0.4839509585980434,"d":"48.40%"},3.1768333333333336,null,3.3875370370370366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W11<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W11<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W11<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W11<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W11<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM11*Bilans!F11+BN11","v":2.959037037037037},2.959037037037037,212.55946651851852,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":28.888607655143066},null,{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F11<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F11<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F11<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F11<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F11*BT11+BU11","v":2.3388740740740737},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY11","v":3.6207045889701273}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R12*Bilans!F12+S12","v":6.533893518518519},{"v":0.5039411657588884,"d":"50.39%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.2926979166666674},null,3.2411956018518513,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC12*Bilans!F12+AD12","v":2.8623518518518516},2.808345213137666,209.54397599196366,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":31.617036283369277},null,{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ12*Bilans!F12+AK12","v":6.5038935185185185},{"v":0.506265655686302,"d":"50.63%"},3.2926979166666674,null,3.211195601851851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU12*Bilans!F12+AV12","v":2.409263888888889},2.3638060796645703,176.374799682652,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":37.56295969616921},null,{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB12*Bilans!F12+BC12","v":6.533893518518519},{"v":0.5039411657588884,"d":"50.39%"},3.2926979166666674,null,3.2411956018518513,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W12<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W12<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W12<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W12<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W12<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM12*Bilans!F12+BN12","v":2.8623518518518516},2.808345213137666,209.54397599196366,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":31.617036283369277},null,{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F12<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F12<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F12<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F12<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F12*BT12+BU12","v":2.276028703703703},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY12","v":3.7206789524415775}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3199.2747770563783},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.5558478399524174},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.0689375587272294},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.3739556030771745},{"$nulls":4},{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R13*Bilans!F13+S13","v":6.544768518518518},{"v":0.4967867324057242,"d":"49.68%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.251354166666667},null,3.293414351851851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC13*Bilans!F13+AD13","v":2.896851851851852},2.896851851851852,213.27347546296298,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":30.24344339321102},null,{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ13*Bilans!F13+AK13","v":6.514768518518518},{"v":0.4990743964923004,"d":"49.91%"},3.251354166666667,null,3.263414351851851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU13*Bilans!F13+AV13","v":2.435138888888889},2.435138888888889,179.28101284722223,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":35.97773227627901},null,{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB13*Bilans!F13+BC13","v":6.544768518518518},{"v":0.4967867324057242,"d":"49.68%"},3.251354166666667,null,3.293414351851851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W13<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W13<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W13<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W13<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W13<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM13*Bilans!F13+BN13","v":2.896851851851852},2.896851851851852,213.27347546296298,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":30.24344339321102},null,{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F13<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F13<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F13<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F13<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F13*BT13+BU13","v":2.298453703703703},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY13","v":3.6843779273767465}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.5567130453162847},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.0698027640910968},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.3748208084410423},{"$nulls":4},{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R14*Bilans!F14+S14","v":6.637675925925926},{"v":0.43662056805357746,"d":"43.66%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.8981458333333334},null,3.7395300925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC14*Bilans!F14+AD14","v":3.1915925925925928},3.1915925925925928,207.91789524074073,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":24.289799763266913},null,{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ14*Bilans!F14+AK14","v":6.607675925925926},{"v":0.43860290150764614,"d":"43.86%"},2.8981458333333334,null,3.7095300925925923,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU14*Bilans!F14+AV14","v":2.6561944444444445},2.6561944444444445,173.03911518055557,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":29.185794421844115},null,{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB14*Bilans!F14+BC14","v":6.637675925925926},{"v":0.43662056805357746,"d":"43.66%"},2.8981458333333334,null,3.7395300925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W14<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W14<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W14<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W14<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W14<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM14*Bilans!F14+BN14","v":3.1915925925925928},3.1915925925925928,207.91789524074073,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":24.289799763266913},null,{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F14<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F14<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F14<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F14<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F14*BT14+BU14","v":2.4900351851851847},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY14","v":3.4009045909901308}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.9720960475763594},{"$nulls":4},{"$f":"F11","v":3.5914792420939694},{"$f":"F15","v":2.9720960475763594},{"$f":"F28","v":3.3600998708261076},{"$nulls":4},{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R15*Bilans!F15+S15","v":6.562087962962963},{"v":0.4854415903361834,"d":"48.54%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.185510416666667},null,3.376577546296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC15*Bilans!F15+AD15","v":2.9517962962962963},2.9517962962962963,212.65404672685185,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":29.043426068244695},null,{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ15*Bilans!F15+AK15","v":6.5320879629629625},{"v":0.4876710838446388,"d":"48.77%"},3.185510416666667,null,3.3465775462962957,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU15*Bilans!F15+AV15","v":2.476347222222222},2.476347222222222,178.40162567013886,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":34.619651368222684},null,{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB15*Bilans!F15+BC15","v":6.562087962962963},{"v":0.4854415903361834,"d":"48.54%"},3.185510416666667,null,3.376577546296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W15<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W15<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W15<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W15<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W15<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM15*Bilans!F15+BN15","v":2.9517962962962963},2.9517962962962963,212.65404672685185,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":29.043426068244695},null,{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F15<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F15<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F15<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F15<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F15*BT15+BU15","v":2.334167592592592},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY15","v":3.6280051697647457}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.424882983771639},{"$f":"F19","v":3.424882983771639},{"$f":"F19","v":3.424882983771639},{"$nulls":4},{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R16*Bilans!F16+S16","v":6.74212962962963},{"v":0.3709572203529493,"d":"37.10%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.501041666666667},null,4.241087962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC16*Bilans!F16+AD16","v":3.522962962962963},3.3900209643605868,188.53601593291407,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":19.522548885618168},null,{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ16*Bilans!F16+AK16","v":6.712129629629629},{"v":0.37261522119987317,"d":"37.26%"},2.501041666666667,null,4.211087962962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU16*Bilans!F16+AV16","v":2.904722222222222},2.7951100628930816,155.45004614779876,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":23.677725925217562},null,{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB16*Bilans!F16+BC16","v":6.74212962962963},{"v":0.3709572203529493,"d":"37.10%"},2.501041666666667,null,4.241087962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W16<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W16<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W16<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W16<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W16<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM16*Bilans!F16+BN16","v":3.522962962962963},3.3900209643605868,188.53601593291407,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":19.522548885618168},null,{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F16<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F16<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F16<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F16<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F16*BT16+BU16","v":2.7054259259259252},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY16","v":3.130143764747496}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":755.3474838247341},{"$nulls":9},{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R17*Bilans!F17+S17","v":6.724675925925926},{"v":0.3817872952710099,"d":"38.18%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.5673958333333333},null,4.157280092592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC17*Bilans!F17+AD17","v":3.4675925925925926},3.336740041928721,190.8865559486373,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":20.402226168224296},null,{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ17*Bilans!F17+AK17","v":6.694675925925925},{"v":0.3834981501331213,"d":"38.35%"},2.5673958333333333,null,4.127280092592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU17*Bilans!F17+AV17","v":2.8631944444444444},2.7551493710691823,157.61520764544025,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":24.708977928692697},null,{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB17*Bilans!F17+BC17","v":6.724675925925926},{"v":0.3817872952710099,"d":"38.18%"},2.5673958333333333,null,4.157280092592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W17<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W17<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W17<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W17<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W17<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM17*Bilans!F17+BN17","v":3.4675925925925926},3.336740041928721,190.8865559486373,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":20.402226168224296},null,{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F17<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F17<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F17<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F17<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F17*BT17+BU17","v":2.6694351851851845},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY17","v":3.172346022866926}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4196.328795979342},{"$nulls":5},{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R18*Bilans!F18+S18","v":6.718902777777778},{"v":0.38538193446764,"d":"38.54%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.5893437500000003},null,4.129559027777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC18*Bilans!F18+AD18","v":3.4492777777777777},3.3191163522012577,191.62669325707546,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":20.69941219578978},null,{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ18*Bilans!F18+AK18","v":6.688902777777778},{"v":0.3871103880598255,"d":"38.71%"},2.5893437500000003,null,4.099559027777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU18*Bilans!F18+AV18","v":2.849458333333333},2.741931603773585,158.3033646951651,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":25.05669995759428},null,{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB18*Bilans!F18+BC18","v":6.718902777777778},{"v":0.38538193446764,"d":"38.54%"},2.5893437500000003,null,4.129559027777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W18<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W18<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W18<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W18<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W18<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM18*Bilans!F18+BN18","v":3.4492777777777777},3.3191163522012577,191.62669325707546,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":20.69941219578978},null,{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F18<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F18<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F18<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F18<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F18*BT18+BU18","v":2.657530555555555},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY18","v":3.18655681129241}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.424882983771639},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4550.3109066935285},{"$nulls":5},{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R19*Bilans!F19+S19","v":6.703597222222222},{"v":0.39494187407672915,"d":"39.49%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.64753125},null,4.056065972222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC19*Bilans!F19+AD19","v":3.4007222222222224},3.2723930817610065,193.49905721933965,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":21.502793442569388},null,{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ19*Bilans!F19+AK19","v":6.673597222222222},{"v":0.39671726684134623,"d":"39.67%"},2.64753125,null,4.026065972222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU19*Bilans!F19+AV19","v":2.8130416666666664},2.706889150943396,160.06038566214622,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":25.995003332691486},null,{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB19*Bilans!F19+BC19","v":6.703597222222222},{"v":0.39494187407672915,"d":"39.49%"},2.64753125,null,4.056065972222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W19<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W19<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W19<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W19<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W19<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM19*Bilans!F19+BN19","v":3.4007222222222224},3.2723930817610065,193.49905721933965,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":21.502793442569388},null,{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F19<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F19<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F19<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F19<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F19*BT19+BU19","v":2.625969444444444},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY19","v":3.2248555332352105}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":4904.9967783641705},{"$nulls":5},{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R20*Bilans!F20+S20","v":6.6047824074074075},{"v":0.4577286169603535,"d":"45.77%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.0231979166666667},null,3.581584490740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC20*Bilans!F20+AD20","v":3.0872407407407407},3.0872407407407407,210.38542294907407,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":26.26767372878814},null,{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ20*Bilans!F20+AK20","v":6.574782407407407},{"v":0.45981718166986235,"d":"45.98%"},3.0231979166666667,null,3.5515844907407406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU20*Bilans!F20+AV20","v":2.5779305555555556},2.5779305555555556,175.67758908680554,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":31.457260291685294},null,{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB20*Bilans!F20+BC20","v":6.6047824074074075},{"v":0.4577286169603535,"d":"45.77%"},3.0231979166666667,null,3.581584490740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W20<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W20<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W20<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W20<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W20<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM20*Bilans!F20+BN20","v":3.0872407407407407},3.0872407407407407,210.38542294907407,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":26.26767372878814},null,{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F20<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F20<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F20<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F20<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F20*BT20+BU20","v":2.422206481481481},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY20","v":3.496139638699914}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.016249999999999987},{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.64375},{"$f":"R21*Bilans!F21+S21","v":6.5194374999999996},{"v":0.5195425218816808,"d":"51.95%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.387125},null,3.1323124999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.19125},{"$f":"AC21*Bilans!F21+AD21","v":2.8183124999999998},2.7651367924528305,212.58648174056611,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":33.08638843825325},null,{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.16136363636363626},{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.599545454545454},{"$f":"AJ21*Bilans!F21+AK21","v":6.3651136363636365},{"v":0.5321389677396319,"d":"53.21%"},3.387125,null,2.9779886363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.03313636363636363},{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.4999545454545453},{"$f":"AU21*Bilans!F21+AV21","v":2.2464613636363637},2.2040753001715268,169.45151315248717,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":41.50874064641991},null,{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.64875},{"$f":"BB21*Bilans!F21+BC21","v":6.4861875},{"v":0.5222058412588289,"d":"52.22%"},3.387125,null,3.0990624999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W21<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W21<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W21<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W21<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W21<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.61},{"$f":"BM21*Bilans!F21+BN21","v":1.8279999999999998},1.7935094339622641,137.88679879245285,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":51.010821726140385},null,{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F21<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F21<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.03313636363636363},{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F21<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F21<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.4999545454545453},{"$f":"Bilans!F21*BT21+BU21","v":2.2464613636363637},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY21","v":4.460638168569977}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R22*Bilans!F22+S22","v":6.773949074074074},{"v":0.3513567773598884,"d":"35.14%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.3800729166666668},null,4.393876157407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC22*Bilans!F22+AD22","v":3.6239074074074074},3.487156184486373,183.81410500759955,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":17.988004890362866},null,{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ22*Bilans!F22+AK22","v":6.743949074074074},{"v":0.35291976415071674,"d":"35.29%"},2.3800729166666668,null,4.363876157407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU22*Bilans!F22+AV22","v":2.9804305555555555},2.8679614779874214,151.17526843730346,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":21.871626582661897},null,{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB22*Bilans!F22+BC22","v":6.773949074074074},{"v":0.3513567773598884,"d":"35.14%"},2.3800729166666668,null,4.393876157407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W22<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W22<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W22<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W22<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W22<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM22*Bilans!F22+BN22","v":3.6239074074074074},3.487156184486373,183.81410500759955,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":17.988004890362866},null,{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F22<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F22<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F22<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F22<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F22*BT22+BU22","v":2.7710398148148143},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY22","v":3.056026855965326}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R23*Bilans!F23+S23","v":6.674328703703703},{"v":0.4133452525049336,"d":"41.33%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.7588020833333333},null,3.91552662037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC23*Bilans!F23+AD23","v":3.3078703703703702},3.3078703703703702,204.43052372685182,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":22.232880755773266},null,{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ23*Bilans!F23+AK23","v":6.644328703703703},{"v":0.4152115595659066,"d":"41.52%"},2.7588020833333333,null,3.8855266203703698,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU23*Bilans!F23+AV23","v":2.743402777777778},2.743402777777778,169.54572092013888,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":26.807397038349574},null,{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB23*Bilans!F23+BC23","v":6.674328703703703},{"v":0.4133452525049336,"d":"41.33%"},2.7588020833333333,null,3.91552662037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W23<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W23<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W23<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W23<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W23<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM23*Bilans!F23+BN23","v":3.3078703703703702},3.3078703703703702,204.43052372685182,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":22.232880755773266},null,{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F23<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F23<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F23<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F23<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F23*BT23+BU23","v":2.56561574074074},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY23","v":3.3007172346776614}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.016249999999999987},{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.64375},{"$f":"R24*Bilans!F24+S24","v":6.527359375},{"v":0.5097629927875696,"d":"50.98%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.32740625},null,3.1999531249999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.19125},{"$f":"AC24*Bilans!F24+AD24","v":2.842078125},2.7884540094339627,210.3825809902712,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":32.198064661007365},null,{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.16136363636363626},{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.599545454545454},{"$f":"AJ24*Bilans!F24+AK24","v":6.443778409090909},{"v":0.5163750270036725,"d":"51.64%"},3.32740625,null,3.1163721590909086,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.03313636363636363},{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.4999545454545453},{"$f":"AU24*Bilans!F24+AV24","v":2.262615340909091},2.2199244854202407,167.48830759486492,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":40.444088566825165},null,{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.64875},{"$f":"BB24*Bilans!F24+BC24","v":6.496546875},{"v":0.512180749869522,"d":"51.22%"},3.32740625,null,3.169140625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W24<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W24<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W24<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W24<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W24<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.61},{"$f":"BM24*Bilans!F24+BN24","v":1.8778333333333332},1.8424025157232706,139.00512440566035,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":48.73138292733714},null,{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F24<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F24<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.03313636363636363},{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F24<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F24<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.4999545454545453},{"$f":"Bilans!F24*BT24+BU24","v":2.262615340909091},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY24","v":4.437682560586176}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R25*Bilans!F25+S25","v":6.585717592592593},{"v":0.4700591909399901,"d":"47.01%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.0956770833333334},null,3.4900405092592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC25*Bilans!F25+AD25","v":3.0267592592592596},3.0267592592592596,211.5288542824074,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":27.476462571507227},null,{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ25*Bilans!F25+AK25","v":6.555717592592592},{"v":0.4722102561024269,"d":"47.22%"},3.0956770833333334,null,3.460040509259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU25*Bilans!F25+AV25","v":2.5325694444444444},2.5325694444444444,176.99178133680553,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":32.838048205325066},null,{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB25*Bilans!F25+BC25","v":6.585717592592593},{"v":0.4700591909399901,"d":"47.01%"},3.0956770833333334,null,3.4900405092592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W25<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W25<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W25<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W25<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W25<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM25*Bilans!F25+BN25","v":3.0267592592592596},3.0267592592592596,211.5288542824074,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":27.476462571507227},null,{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F25<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F25<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F25<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F25<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F25*BT25+BU25","v":2.382893518518518},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY25","v":3.553818929470325}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9508.55192},null,{"$f":"F26/F28","v":2829.8420539691415},{"$nulls":9},{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.016249999999999987},{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.64375},{"$f":"R26*Bilans!F26+S26","v":6.523770833333333},{"v":0.5141900932806628,"d":"51.42%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.3544583333333335},null,3.1693124999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.19125},{"$f":"AC26*Bilans!F26+AD26","v":2.8313125},2.777891509433963,211.3892101933963,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":32.59862010178073},null,{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.16136363636363626},{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.599545454545454},{"$f":"AJ26*Bilans!F26+AK26","v":6.4081439393939394},{"v":0.5234680065021428,"d":"52.35%"},3.3544583333333335,null,3.053685606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.03313636363636363},{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.4999545454545453},{"$f":"AU26*Bilans!F26+AV26","v":2.255297727272727},2.212744939965695,168.3832516965695,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":40.92447727003001},null,{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.64875},{"$f":"BB26*Bilans!F26+BC26","v":6.491854166666666},{"v":0.5167180665513513,"d":"51.67%"},3.3544583333333335,null,3.1373958333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W26<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W26<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W26<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W26<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W26<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.61},{"$f":"BM26*Bilans!F26+BN26","v":1.8552592592592592},1.8202543675751224,138.5158966093641,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":49.74877776045921},null,{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F26<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F26<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.03313636363636363},{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F26<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F26<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.4999545454545453},{"$f":"Bilans!F26*BT26+BU26","v":2.255297727272727},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY26","v":4.448040512223123}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R27*Bilans!F27+S27","v":6.5959212962962965},{"v":0.463450862942096,"d":"46.35%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.056885416666667},null,3.5390358796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC27*Bilans!F27+AD27","v":3.0591296296296298},3.0591296296296298,210.94304839351855,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":26.823560108479175},null,{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ27*Bilans!F27+AK27","v":6.565921296296296},{"v":0.46556839150524,"d":"46.56%"},3.056885416666667,null,3.5090358796296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU27*Bilans!F27+AV27","v":2.5568472222222223},2.5568472222222223,176.3080394201389,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":32.09294117647059},null,{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB27*Bilans!F27+BC27","v":6.5959212962962965},{"v":0.463450862942096,"d":"46.35%"},3.056885416666667,null,3.5390358796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W27<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W27<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W27<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W27<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W27<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM27*Bilans!F27+BN27","v":3.0591296296296298},3.0591296296296298,210.94304839351855,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":26.823560108479175},null,{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F27<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F27<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F27<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F27<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F27*BT27+BU27","v":2.403934259259259},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY27","v":3.522713676717879}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.3600998708261076},{"$nulls":11},{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R28*Bilans!F28+S28","v":6.717828703703704},{"v":0.38605138620213897,"d":"38.61%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.5934270833333333},null,4.124401620370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC28*Bilans!F28+AD28","v":3.4458703703703706},3.315837526205451,191.76234477489518,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":20.75505116161589},null,{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ28*Bilans!F28+AK28","v":6.687828703703704},{"v":0.3877831203866061,"d":"38.78%"},2.5934270833333333,null,4.094401620370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU28*Bilans!F28+AV28","v":2.846902777777778},2.7394724842767295,158.42985757881289,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":25.12176263678364},null,{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB28*Bilans!F28+BC28","v":6.717828703703704},{"v":0.38605138620213897,"d":"38.61%"},2.5934270833333333,null,4.124401620370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W28<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W28<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W28<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W28<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W28<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM28*Bilans!F28+BN28","v":3.4458703703703706},3.315837526205451,191.76234477489518,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":20.75505116161589},null,{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F28<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F28<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F28<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F28<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F28*BT28+BU28","v":2.65531574074074},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY28","v":3.189214737476333}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.424},{"$f":"R29*Bilans!F29+S29","v":7.715125},{"v":0.2140208897025864,"d":"21.40%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":1.6511979166666668},null,6.063927083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"AC29*Bilans!F29+AD29","v":4.493333333333333},4.32377358490566,152.27790094339622,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":9.69299425074184},null,{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.422},{"$f":"AJ29*Bilans!F29+AK29","v":7.621833333333333},{"v":0.2166405173733354,"d":"21.66%"},1.6511979166666668,null,5.970635416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.11200000000000002},{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.8659999999999997},{"$f":"AU29*Bilans!F29+AV29","v":3.596333333333333},3.4606226415094334,121.87880365566036,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":12.110627722680508},null,{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.424},{"$f":"BB29*Bilans!F29+BC29","v":7.715125},{"v":0.2140208897025864,"d":"21.40%"},1.6511979166666668,null,6.063927083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W29<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W29<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W29<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W29<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W29<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"BM29*Bilans!F29+BN29","v":4.116574074074074},3.9612316561844865,139.5096273912474,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":10.580121572684945},null,{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F29<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F29<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.09760000000000009},{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F29<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F29<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.6707999999999994},{"$f":"Bilans!F29*BT29+BU29","v":3.3072333333333335},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY29","v":2.5605608191206914}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.424},{"$f":"R30*Bilans!F30+S30","v":7.213525},{"v":0.27192409397624606,"d":"27.19%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":1.9615312500000002},null,5.25199375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"AC30*Bilans!F30+AD30","v":4.088},3.9337358490566037,167.8397240377358,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":12.907178938356163},null,{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.422},{"$f":"AJ30*Bilans!F30+AK30","v":7.1556999999999995},{"v":0.2741215045348464,"d":"27.41%"},1.9615312500000002,null,5.194168749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.11200000000000002},{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.8659999999999997},{"$f":"AU30*Bilans!F30+AV30","v":3.3125999999999998},3.1875962264150943,136.00437129339622,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":15.928439141459878},null,{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.424},{"$f":"BB30*Bilans!F30+BC30","v":7.213525},{"v":0.27192409397624606,"d":"27.19%"},1.9615312500000002,null,5.25199375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W30<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W30<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W30<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W30<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W30<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"BM30*Bilans!F30+BN30","v":3.857611111111111},3.7120408805031446,158.38072023820752,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":13.678036997566137},null,{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F30<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F30<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.09760000000000009},{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F30<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F30<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.6707999999999994},{"$f":"Bilans!F30*BT30+BU30","v":3.05998},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY30","v":2.7674599484386353}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.424},{"$f":"R31*Bilans!F31+S31","v":7.00315},{"v":0.2986780948573142,"d":"29.87%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.0916875},null,4.9114625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"AC31*Bilans!F31+AD31","v":3.918},3.7701509433962266,172.6370967735849,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":14.45318657478305},null,{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.422},{"$f":"AJ31*Bilans!F31+AK31","v":6.9601999999999995},{"v":0.3005211775523692,"d":"30.05%"},2.0916875,null,4.8685125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.11200000000000002},{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.8659999999999997},{"$f":"AU31*Bilans!F31+AV31","v":3.1936},3.07308679245283,140.71818076981128,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":17.731583479458916},null,{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.424},{"$f":"BB31*Bilans!F31+BC31","v":7.00315},{"v":0.2986780948573142,"d":"29.87%"},2.0916875,null,4.9114625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W31<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W31<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W31<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W31<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W31<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"BM31*Bilans!F31+BN31","v":3.7489999999999997},3.6075283018867923,165.19052470754716,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":15.104717257935448},null,{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F31<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F31<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.09760000000000009},{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F31<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F31<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.6707999999999994},{"$f":"Bilans!F31*BT31+BU31","v":2.9562799999999996},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY31","v":2.8645365435693697}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R37*Bilans!F37+S37","v":6.742800925925926},{"v":0.37054179869476706,"d":"37.05%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.4984895833333334},null,4.244311342592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC37*Bilans!F37+AD37","v":3.5250925925925927},3.3920702306079664,188.44222157363728,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":19.489267027396178},null,{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ37*Bilans!F37+AK37","v":6.712800925925926},{"v":0.37219777718772523,"d":"37.22%"},2.4984895833333334,null,4.214311342592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU37*Bilans!F37+AV37","v":2.9063194444444442},2.796647012578616,155.36422897503928,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":23.638650928293227},null,{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB37*Bilans!F37+BC37","v":6.742800925925926},{"v":0.37054179869476706,"d":"37.05%"},2.4984895833333334,null,4.244311342592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W37<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W37<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W37<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W37<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W37<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM37*Bilans!F37+BN37","v":3.5250925925925927},3.3920702306079664,188.44222157363728,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":19.489267027396178},null,{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F37<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F37<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F37<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F37<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F37*BT37+BU37","v":2.7068101851851845},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY37","v":3.128543013238255}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R44*Bilans!F44+S44","v":6.717425925925926},{"v":0.38630248579565035,"d":"38.63%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.5949583333333335},null,4.122467592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC44*Bilans!F44+AD44","v":3.4445925925925924},3.314607966457023,191.81304841090147,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":20.77594415293966},null,{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ44*Bilans!F44+AK44","v":6.687425925925925},{"v":0.38803545072150336,"d":"38.80%"},2.5949583333333335,null,4.092467592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU44*Bilans!F44+AV44","v":2.845944444444444},2.7385503144654084,158.47716814779872,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":25.1461912663244},null,{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB44*Bilans!F44+BC44","v":6.717425925925926},{"v":0.38630248579565035,"d":"38.63%"},2.5949583333333335,null,4.122467592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W44<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W44<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W44<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W44<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W44<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM44*Bilans!F44+BN44","v":3.4445925925925924},3.314607966457023,191.81304841090147,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":20.77594415293966},null,{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F44<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F44<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F44<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F44<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F44*BT44+BU44","v":2.6544851851851847},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY44","v":3.1902126032895817}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R61*Bilans!F61+S61","v":6.683458333333333},{"v":0.40758745160626675,"d":"40.76%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.72409375},null,3.959364583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC61*Bilans!F61+AD61","v":3.3368333333333333},3.3368333333333333,203.44088887499998,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":21.74283527296339},null,{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ61*Bilans!F61+AK61","v":6.653458333333333},{"v":0.40942523624931904,"d":"40.94%"},2.72409375,null,3.929364583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU61*Bilans!F61+AV61","v":2.765125},2.765125,168.58483228125,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":26.238313819447583},null,{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB61*Bilans!F61+BC61","v":6.683458333333333},{"v":0.40758745160626675,"d":"40.76%"},2.72409375,null,3.959364583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W61<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W61<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W61<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W61<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W61<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM61*Bilans!F61+BN61","v":3.3368333333333333},3.3368333333333333,203.44088887499998,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":21.74283527296339},null,{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F61<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F61<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F61<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F61<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F61*BT61+BU61","v":2.5844416666666663},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY61","v":3.2766737211544426}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.424},{"$f":"R71*Bilans!F71+S71","v":7.127725},{"v":0.2826448247278527,"d":"28.26%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.0146145833333335},null,5.113110416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"AC71*Bilans!F71+AD71","v":4.018666666666666},3.867018867924528,169.9197093207547,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":13.521912947909753},null,{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.422},{"$f":"AJ71*Bilans!F71+AK71","v":7.075966666666666},{"v":0.2847122772389168,"d":"28.47%"},2.0146145833333335,null,5.0613520833333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.11200000000000002},{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.8659999999999997},{"$f":"AU71*Bilans!F71+AV71","v":3.2640666666666664},3.1408943396226414,138.01325295377356,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":16.64796291946651},null,{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.424},{"$f":"BB71*Bilans!F71+BC71","v":7.127725},{"v":0.2826448247278527,"d":"28.26%"},2.0146145833333335,null,5.113110416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W71<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W71<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W71<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W71<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W71<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"BM71*Bilans!F71+BN71","v":3.8133148148148144},3.6694161425576515,161.2368973660901,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":14.250085154842436},null,{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F71<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F71<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.09760000000000009},{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F71<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F71<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.6707999999999994},{"$f":"Bilans!F71*BT71+BU71","v":3.017686666666666},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY71","v":2.8062463166122584}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.424},{"$f":"R77*Bilans!F77+S77","v":6.8893},{"v":0.3138381257892674,"d":"31.38%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.162125},null,4.727175000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"AC77*Bilans!F77+AD77","v":3.8259999999999996},3.6816226415094335,174.8071246415094,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":15.347143230527966},null,{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.422},{"$f":"AJ77*Bilans!F77+AK77","v":6.8544},{"v":0.31543607026143794,"d":"31.54%"},2.162125,null,4.692275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.11200000000000002},{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.8659999999999997},{"$f":"AU77*Bilans!F77+AV77","v":3.1291999999999995},3.011116981132075,142.97084538113205,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":18.764594784609486},null,{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.424},{"$f":"BB77*Bilans!F77+BC77","v":6.8893},{"v":0.3138381257892674,"d":"31.38%"},2.162125,null,4.727175000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W77<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W77<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W77<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W77<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W77<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"BM77*Bilans!F77+BN77","v":3.690222222222222},3.550968553459119,168.60353788679242,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":15.91182494279176},null,{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F77<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F77<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.09760000000000009},{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F77<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F77<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.6707999999999994},{"$f":"Bilans!F77*BT77+BU77","v":2.9001599999999996},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY77","v":2.919967206300086}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R94*Bilans!F94+S94","v":6.7668333333333335},{"v":0.3557239969458881,"d":"35.57%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.407125},null,4.359708333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC94*Bilans!F94+AD94","v":3.6013333333333333},3.465433962264151,184.91902166037735,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":18.323705109218803},null,{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ94*Bilans!F94+AK94","v":6.736833333333333},{"v":0.35730808243239903,"d":"35.73%"},2.407125,null,4.329708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU94*Bilans!F94+AV94","v":2.9635},2.8516698113207544,152.16795280188677,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":22.267511388560823},null,{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB94*Bilans!F94+BC94","v":6.7668333333333335},{"v":0.3557239969458881,"d":"35.57%"},2.407125,null,4.359708333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W94<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W94<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W94<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W94<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W94<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM94*Bilans!F94+BN94","v":3.6013333333333333},3.465433962264151,184.91902166037735,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":18.323705109218803},null,{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F94<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F94<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F94<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F94<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F94*BT94+BU94","v":2.756366666666666},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY94","v":3.072295204927957}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-0.015000000000000036},{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.280000000000001},{"$f":"R104*Bilans!F104+S104","v":8.120437500000001},{"v":0.14123700231668554,"d":"14.12%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":1.1469062500000002},null,6.973531250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.569999999999999},{"$f":"AC104*Bilans!F104+AD104","v":5.357175},5.155017452830188,119.16209468525942,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.336110450003967},null,{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-0.015000000000000036},{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.280000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":8.120437500000001},{"v":0.14123700231668554,"d":"14.12%"},1.1469062500000002,null,6.973531250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.569999999999999},{"$f":"AU104*Bilans!F104+AV104","v":5.357175},5.155017452830188,119.16209468525942,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.336110450003967},null,{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-0.015000000000000036},{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.280000000000001},{"$f":"BB104*Bilans!F104+BC104","v":8.120437500000001},{"v":0.14123700231668554,"d":"14.12%"},1.1469062500000002,null,6.973531250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W104<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W104<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W104<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W104<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W104<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.569999999999999},{"$f":"BM104*Bilans!F104+BN104","v":5.657388888888888},5.44390251572327,125.83988957783016,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":5.052945459723272},null,{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F104<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F104<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.037800000000000014},{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F104<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F104<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.396},{"$f":"Bilans!F104*BT104+BU104","v":3.7980975},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY104","v":2.2296352563416963}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F116<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F116<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F116<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F116<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F116<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F116<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F116<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.037800000000000014},{"$f":"IF(Bilans!F116<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F116<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F116<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F116<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F116<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F116<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F116<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F116<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.396},{"$f":"Bilans!F116*BT116+BU116","v":3.7826625000000003},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY116","v":2.2387331920368934}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F119<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F119<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F119<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F119<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F119<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F119<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F119<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.037800000000000014},{"$f":"IF(Bilans!F119<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F119<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F119<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F119<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F119<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F119<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F119<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F119<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.396},{"$f":"Bilans!F119*BT119+BU119","v":3.904095},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY119","v":2.169099904849461}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F136<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F136<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F136<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F136<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F136<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F136<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F136<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.037800000000000014},{"$f":"IF(Bilans!F136<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F136<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F136<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F136<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F136<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F136<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F136<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F136<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.396},{"$f":"Bilans!F136*BT136+BU136","v":3.97119},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY136","v":2.132452008849553}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F142<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F142<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F142<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F142<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F142<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F142<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F142<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.037800000000000014},{"$f":"IF(Bilans!F142<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F142<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F142<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F142<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F142<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F142<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F142<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F142<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.396},{"$f":"Bilans!F142*BT142+BU142","v":3.91071},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY142","v":2.165430853482681}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F152<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F152<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F152<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F152<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F152<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F152<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F152<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.037800000000000014},{"$f":"IF(Bilans!F152<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F152<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F152<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F152<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F152<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F152<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F152<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F152<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.396},{"$f":"Bilans!F152*BT152+BU152","v":4.0220625000000005},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY152","v":2.105479985212377}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F169<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F169<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F169<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F169<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F169<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F169<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F169<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.037800000000000014},{"$f":"IF(Bilans!F169<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F169<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F169<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F169<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F169<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F169<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F169<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F169<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.396},{"$f":"Bilans!F169*BT169+BU169","v":4.0844325},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY169","v":2.0733289368898262}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F175<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F175<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F175<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F175<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F175<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F175<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F175<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.037800000000000014},{"$f":"IF(Bilans!F175<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F175<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F175<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F175<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F175<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F175<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F175<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F175<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.396},{"$f":"Bilans!F175*BT175+BU175","v":3.9642600000000003},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY175","v":2.1361797896765737}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F185<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F185<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F185<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F185<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F185<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F185<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F185<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.037800000000000014},{"$f":"IF(Bilans!F185<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F185<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F185<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F185<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F185<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F185<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F185<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F185<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.396},{"$f":"Bilans!F185*BT185+BU185","v":4.147905},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY185","v":2.0416022288416094}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F201<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F201<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F201<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F201<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F201<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F201<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F201<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.037800000000000014},{"$f":"IF(Bilans!F201<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F201<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F201<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F201<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F201<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F201<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F201<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F201<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.396},{"$f":"Bilans!F201*BT201+BU201","v":4.1067975},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY201","v":2.062037900096914}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F211<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F211<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F211<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F211<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F211<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F211<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F211<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.07679999999999998},{"$f":"IF(Bilans!F211<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F211<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F211<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F211<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F211<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F211<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F211<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F211<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.6160000000000005},{"$f":"Bilans!F211*BT211+BU211","v":4.28672},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY211","v":1.9754899067406446}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F217<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F217<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F217<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F217<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F217<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F217<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F217<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.037800000000000014},{"$f":"IF(Bilans!F217<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F217<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F217<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F217<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F217<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F217<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F217<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F217<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.396},{"$f":"Bilans!F217*BT217+BU217","v":4.0242675},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY217","v":2.1043263384015245}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F234<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F234<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F234<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F234<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F234<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F234<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F234<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.07679999999999998},{"$f":"IF(Bilans!F234<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F234<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F234<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F234<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F234<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F234<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F234<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F234<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.6160000000000005},{"$f":"Bilans!F234*BT234+BU234","v":4.4934400000000005},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY234","v":1.8846078044934962}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F244<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F244<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F244<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F244<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F244<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F244<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F244<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.037800000000000014},{"$f":"IF(Bilans!F244<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F244<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F244<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F244<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F244<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F244<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F244<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F244<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.396},{"$f":"Bilans!F244*BT244+BU244","v":3.92268},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY244","v":2.1588230732619675}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-0.015000000000000036},{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.280000000000001},{"$f":"R250*Bilans!F250+S250","v":8.09975},{"v":0.12073932323014083,"d":"12.07%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":0.9779583333333333},null,7.121791666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.569999999999999},{"$f":"AC250*Bilans!F250+AD250","v":5.459233333333333},5.253224528301886,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-0.015000000000000036},{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.280000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":8.09975},{"v":0.12073932323014083,"d":"12.07%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":7.121791666666667},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.569999999999999},{"$f":"AU250*Bilans!F250+AV250","v":5.459233333333333},5.253224528301886,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-0.015000000000000036},{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.280000000000001},{"$f":"BB250*Bilans!F250+BC250","v":8.09975},{"v":0.12073932323014083,"d":"12.07%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":7.121791666666667},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W250<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W250<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W250<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W250<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W250<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.569999999999999},{"$f":"BM250*Bilans!F250+BN250","v":5.798370370370369},5.5795639412997895,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F250<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F250<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.037800000000000014},{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F250<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F250<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.396},{"$f":"Bilans!F250*BT250+BU250","v":3.8502300000000003},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY250","v":2.19944577155735}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W260<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W260<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W260<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W260<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W260<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.9349814814814816},1.861963312368973,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F260<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F260<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.037800000000000014},{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F260<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F260<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.396},{"$f":"Bilans!F260*BT260+BU260","v":4.1115225},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY260","v":2.059668186912088}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-0.015000000000000036},{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.280000000000001},{"$f":"R277*Bilans!F277+S277","v":8.0625625},{"v":0.08362855068306965,"d":"8.36%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":0.6742604166666668},null,7.3883020833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.569999999999999},{"$f":"AC277*Bilans!F277+AD277","v":5.642691666666666},5.429759905660377,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-0.015000000000000036},{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.280000000000001},{"$f":"AJ277*Bilans!F277+AK277","v":8.0625625},{"v":0.08362855068306965,"d":"8.36%"},0.6742604166666668,null,7.3883020833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.569999999999999},{"$f":"AU277*Bilans!F277+AV277","v":5.642691666666666},5.429759905660377,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-0.015000000000000036},{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.280000000000001},{"$f":"BB277*Bilans!F277+BC277","v":8.0625625},{"v":0.08362855068306965,"d":"8.36%"},0.6742604166666668,null,7.3883020833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W277<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W277<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W277<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W277<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W277<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.569999999999999},{"$f":"BM277*Bilans!F277+BN277","v":6.0517962962962955},5.8234266247379445,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F277<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F277<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.037800000000000014},{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F277<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F277<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.396},{"$f":"Bilans!F277*BT277+BU277","v":3.9439425},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY277","v":2.1471844716354904}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-0.015000000000000036},{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.280000000000001},{"$f":"R286*Bilans!F286+S286","v":8.095125000000001},{"v":0.11614243140161515,"d":"11.61%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":0.9401875},null,7.154937500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.569999999999999},{"$f":"AC286*Bilans!F286+AD286","v":5.48205},5.275180188679245,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-0.015000000000000036},{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.280000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":8.095125000000001},{"v":0.11614243140161515,"d":"11.61%"},0.9401875,null,7.154937500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.569999999999999},{"$f":"AU286*Bilans!F286+AV286","v":5.48205},5.275180188679245,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-0.015000000000000036},{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.280000000000001},{"$f":"BB286*Bilans!F286+BC286","v":8.095125000000001},{"v":0.11614243140161515,"d":"11.61%"},0.9401875,null,7.154937500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W286<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W286<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W286<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W286<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W286<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.569999999999999},{"$f":"BM286*Bilans!F286+BN286","v":5.829888888888888},5.6098930817610055,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F286<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F286<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.037800000000000014},{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F286<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F286<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.396},{"$f":"Bilans!F286*BT286+BU286","v":3.861885},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY286","v":2.1928079404288985}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.10666666666666706},{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.06333333333333},{"$f":"R292*Bilans!F292+S292","v":8.020666666666667},{"v":0.1683853170974981,"d":"16.84%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":1.3505624999999999},null,6.670104166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.24666666666666645},{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.843333333333335},{"$f":"AC292*Bilans!F292+AD292","v":5.057166666666667},4.866330188679246,136.27427743867923,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.8479046238012025},null,{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.079999999999999},{"$f":"AJ292*Bilans!F292+AK292","v":7.8877500000000005},{"v":0.17122278216221354,"d":"17.12%"},1.3505624999999999,null,6.537187500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16},{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.53},{"$f":"AU292*Bilans!F292+AV292","v":3.966},3.8163396226415096,106.87086662264149,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":8.731970499243566},null,{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.10666666666666706},{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.06333333333333},{"$f":"BB292*Bilans!F292+BC292","v":8.020666666666667},{"v":0.1683853170974981,"d":"16.84%"},1.3505624999999999,null,6.670104166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W292<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W292<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W292<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W292<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W292<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.843333333333335},{"$f":"BM292*Bilans!F292+BN292","v":3.7607777777777796},3.6188616352201275,101.34079180188681,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":9.208466186072613},null,{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F292<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F292<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F292<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F292<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.374},{"$f":"Bilans!F292*BT292+BU292","v":3.6305000000000005},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY292","v":2.3325635843611776}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.10666666666666706},{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.06333333333333},{"$f":"R309*Bilans!F309+S309","v":7.858},{"v":0.19564456604734032,"d":"19.56%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":1.5373750000000002},null,6.320625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.24666666666666645},{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.843333333333335},{"$f":"AC309*Bilans!F309+AD309","v":4.681},4.504358490566037,146.33309428301888,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.582693868831447},null,{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.079999999999999},{"$f":"AJ309*Bilans!F309+AK309","v":7.750500000000001},{"v":0.19835817044061674,"d":"19.84%"},1.5373750000000002,null,6.213125000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16},{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.53},{"$f":"AU309*Bilans!F309+AV309","v":3.7219999999999995},3.58154716981132,116.35372290566036,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":10.794086512627622},null,{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.10666666666666706},{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.06333333333333},{"$f":"BB309*Bilans!F309+BC309","v":7.858},{"v":0.19564456604734032,"d":"19.56%"},1.5373750000000002,null,6.320625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W309<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W309<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W309<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W309<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W309<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.843333333333335},{"$f":"BM309*Bilans!F309+BN309","v":3.6048888888888904},3.468855345911951,112.69270362264156,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":11.144751263715937},null,{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F309<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F309<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F309<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F309<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.374},{"$f":"Bilans!F309*BT309+BU309","v":3.417},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY309","v":2.478306143700104}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.10666666666666706},{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.06333333333333},{"$f":"R315*Bilans!F315+S315","v":8.124666666666666},{"v":0.1515292935094774,"d":"15.15%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":1.2311250000000005},null,6.893541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.24666666666666645},{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.843333333333335},{"$f":"AC315*Bilans!F315+AD315","v":5.297666666666665},5.097754716981131,128.14226032075473,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":5.8678833448688135},null,{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.079999999999999},{"$f":"AJ315*Bilans!F315+AK315","v":7.9755},{"v":0.15436336279857069,"d":"15.44%"},1.2311250000000005,null,6.744375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16},{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.53},{"$f":"AU315*Bilans!F315+AV315","v":4.122},3.966452830188679,99.70472479245285,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.541506550218343},null,{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.10666666666666706},{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.06333333333333},{"$f":"BB315*Bilans!F315+BC315","v":8.124666666666666},{"v":0.1515292935094774,"d":"15.15%"},1.2311250000000005,null,6.893541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W315<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W315<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W315<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W315<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W315<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.843333333333335},{"$f":"BM315*Bilans!F315+BN315","v":3.860444444444446},3.7147672955974858,93.37810550943402,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":8.052464022565045},null,{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F315<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F315<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F315<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F315<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.374},{"$f":"Bilans!F315*BT315+BU315","v":3.7669999999999995},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY315","v":2.2480414369586557}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.424},{"$f":"R325*Bilans!F325+S325","v":7.383475},{"v":0.2514243519029545,"d":"25.14%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":1.856385416666667},null,5.527089583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"AC325*Bilans!F325+AD325","v":4.225333333333333},4.06588679245283,163.21790998113212,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.749089420952984},null,{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.422},{"$f":"AJ325*Bilans!F325+AK325","v":7.313633333333333},{"v":0.25382533305379457,"d":"25.38%"},1.856385416666667,null,5.457247916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.11200000000000002},{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.8659999999999997},{"$f":"AU325*Bilans!F325+AV325","v":3.408733333333333},3.2801018867924525,131.67395006698115,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":14.563714527390433},null,{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.424},{"$f":"BB325*Bilans!F325+BC325","v":7.383475},{"v":0.2514243519029545,"d":"25.14%"},1.856385416666667,null,5.527089583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W325<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W325<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W325<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W325<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W325<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"BM325*Bilans!F325+BN325","v":3.9453518518518513},3.796470649895178,152.40267041640465,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.582862322752046},null,{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F325<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F325<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.09760000000000009},{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F325<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F325<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.6707999999999994},{"$f":"Bilans!F325*BT325+BU325","v":3.143753333333333},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY325","v":2.693713912994634}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R342*Bilans!F342+S342","v":6.799592592592592},{"v":0.33569413200137266,"d":"33.57%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.2825833333333336},null,4.517009259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC342*Bilans!F342+AD342","v":3.7052592592592593},3.565438155136268,179.5982507505241,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":16.812149697127207},null,{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ342*Bilans!F342+AK342","v":6.769592592592592},{"v":0.33718178784214825,"d":"33.72%"},2.2825833333333336,null,4.487009259259258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU342*Bilans!F342+AV342","v":3.041444444444444},2.9266729559748423,147.42237013836476,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":20.48150951667702},null,{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB342*Bilans!F342+BC342","v":6.799592592592592},{"v":0.33569413200137266,"d":"33.57%"},2.2825833333333336,null,4.517009259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W342<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W342<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W342<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W342<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W342<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM342*Bilans!F342+BN342","v":3.7052592592592593},3.565438155136268,179.5982507505241,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":16.812149697127207},null,{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F342<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F342<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F342<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F342<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F342*BT342+BU342","v":2.823918518518518},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY342","v":2.9988018554678155}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R352*Bilans!F352+S352","v":6.743606481481481},{"v":0.37004340187791046,"d":"37.00%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.4954270833333334},null,4.248179398148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC352*Bilans!F352+AD352","v":3.527648148148148},3.394529350104822,188.32933697615303,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":19.449381840802545},null,{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ352*Bilans!F352+AK352","v":6.713606481481481},{"v":0.37169695456780355,"d":"37.17%"},2.4954270833333334,null,4.2181793981481475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU352*Bilans!F352+AV352","v":2.908236111111111},2.7984913522012578,155.26099984296383,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":23.591817587025353},null,{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB352*Bilans!F352+BC352","v":6.743606481481481},{"v":0.37004340187791046,"d":"37.00%"},2.4954270833333334,null,4.248179398148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W352<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W352<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W352<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W352<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W352<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM352*Bilans!F352+BN352","v":3.527648148148148},3.394529350104822,188.32933697615303,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":19.449381840802545},null,{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F352<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F352<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F352<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F352<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F352*BT352+BU352","v":2.708471296296296},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY352","v":3.1266242712645123}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R358*Bilans!F358+S358","v":6.806439814814815},{"v":0.3315319234031497,"d":"33.15%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.2565520833333337},null,4.549887731481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC358*Bilans!F358+AD358","v":3.7269814814814817},3.586340670859539,178.41058593841717,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":16.506861152655556},null,{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ358*Bilans!F358+AK358","v":6.776439814814815},{"v":0.3329996495209779,"d":"33.30%"},2.2565520833333337,null,4.5198877314814805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU358*Bilans!F358+AV358","v":3.0577361111111108},2.942349842767295,146.3738132156053,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":20.119710661028265},null,{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB358*Bilans!F358+BC358","v":6.806439814814815},{"v":0.3315319234031497,"d":"33.15%"},2.2565520833333337,null,4.549887731481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W358<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W358<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W358<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W358<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W358<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM358*Bilans!F358+BN358","v":3.7269814814814817},3.586340670859539,178.41058593841717,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":16.506861152655556},null,{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F358<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F358<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F358<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F358<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F358*BT358+BU358","v":2.8380379629629626},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY358","v":2.983882599012919}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.424},{"$f":"R369*Bilans!F369+S369","v":6.8340250000000005},{"v":0.3213805797705842,"d":"32.14%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.196322916666667},null,4.637702083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"AC369*Bilans!F369+AD369","v":3.781333333333333},3.638641509433962,175.75275252830187,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":15.796852300775742},null,{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.422},{"$f":"AJ369*Bilans!F369+AK369","v":6.8030333333333335},{"v":0.32284465018055675,"d":"32.28%"},2.196322916666667,null,4.606710416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.11200000000000002},{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.8659999999999997},{"$f":"AU369*Bilans!F369+AV369","v":3.097933333333333},2.981030188679245,143.98897491603773,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":19.281617045772446},null,{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.424},{"$f":"BB369*Bilans!F369+BC369","v":6.8340250000000005},{"v":0.3213805797705842,"d":"32.14%"},2.196322916666667,null,4.637702083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W369<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W369<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W369<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W369<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W369<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"BM369*Bilans!F369+BN369","v":3.661685185185185},3.5235083857442344,170.19162117112157,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":16.31302560043696},null,{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F369<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F369<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.09760000000000009},{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F369<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F369<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.6707999999999994},{"$f":"Bilans!F369*BT369+BU369","v":2.872913333333333},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY369","v":2.9476601311873627}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R370*Bilans!F370+S370","v":6.781333333333333},{"v":0.34683444750294934,"d":"34.68%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.3520000000000003},null,4.429333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC370*Bilans!F370+AD370","v":3.6473333333333335},3.5096981132075475,182.63767041509433,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":17.644030341802225},null,{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.725555555555555},{"$f":"AJ370*Bilans!F370+AK370","v":6.751333333333333},{"v":0.34837562950528295,"d":"34.84%"},2.3520000000000003,null,4.399333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU370*Bilans!F370+AV370","v":2.9979999999999998},2.8848679245283018,150.12275705660375,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":21.465530353569044},null,{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.03222222222222223},{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB370*Bilans!F370+BC370","v":6.781333333333333},{"v":0.34683444750294934,"d":"34.68%"},2.3520000000000003,null,4.429333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W370<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W370<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W370<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W370<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W370<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM370*Bilans!F370+BN370","v":3.6473333333333335},3.5096981132075475,182.63767041509433,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":17.644030341802225},null,{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F370<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F370<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.06644444444444443},{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F370<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F370<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F370*BT370+BU370","v":2.7862666666666662},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY370","v":3.039325773923263}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.424},{"$f":"R371*Bilans!F371+S371","v":6.933025},{"v":0.307956904333486,"d":"30.80%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.1350729166666667},null,4.797952083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"AC371*Bilans!F371+AD371","v":3.861333333333333},3.7156226415094338,174.00911064150944,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":14.998773523825966},null,{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.422},{"$f":"AJ371*Bilans!F371+AK371","v":6.895033333333333},{"v":0.30965374835026177,"d":"30.97%"},2.1350729166666667,null,4.759960416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.11200000000000002},{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.8659999999999997},{"$f":"AU371*Bilans!F371+AV371","v":3.153933333333333},3.034916981132075,142.13047333113207,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":18.362868851592722},null,{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.424},{"$f":"BB371*Bilans!F371+BC371","v":6.933025},{"v":0.307956904333486,"d":"30.80%"},2.1350729166666667,null,4.797952083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W371<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W371<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W371<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W371<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W371<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"BM371*Bilans!F371+BN371","v":3.712796296296296},3.5726907756813415,167.31536123401466,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":15.598826206662643},null,{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F371<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F371<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.09760000000000009},{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F371<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F371<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.6707999999999994},{"$f":"Bilans!F371*BT371+BU371","v":2.921713333333333},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY371","v":2.8984267540586655}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.9166767208474855},{"$f":"SUM(AF7:AF372)/229","v":3.789135642701075},{"$f":"SUM(AG7:AG372)/Z373","v":3.5914792420939694},{"$f":"SUM(AH7:AH372)","v":3251.768563357681},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.3614690393454194},{"$f":"SUM(AX7:AX372)/229","v":3.2496211803738144},{"$f":"SUM(AY7:AY372)/AR373","v":2.9720960475763594},{"$f":"SUM(AZ7:AZ372)","v":3960.436545742509},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9508.55192},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.8024782176936758},{"$f":"SUM(BP7:BP372)/229","v":3.6795589865089604},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.3600998708261076},{"$f":"SUM(BR7:BR372)","v":3605.750674071867},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":944.5602326216613},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.424882983771639}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-AWO-A10","index":67,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4535.912075826952},null,null,"COP",{"$f":"K13","v":3.4997960168328244},{"$f":"L13","v":2.985916612596167},{"$f":"M13","v":3.3399107590249657},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.999135542569338},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.999135542569338},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999135542569338},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.3399107590249657},null,null,"Udział 2ŹC",{"$f":"1-K3","v":8.6445743066199121E-4},{"$f":"1-L3","v":8.6445743066199121E-4},{"$f":"1-M3","v":8.6445743066199121E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.999135542569338},null,null,"COP-Inst",{"$f":"K14","v":3.5006612221966917},{"$f":"L14","v":2.986781817960035},{"$f":"M14","v":3.340775964388833}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":8.6445743066199121E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.340775964388833},{"$nulls":10},{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"R7*Bilans!F7+S7","v":9.2645},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.2332672207530538,"d":"23.33%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":7.103395833333333},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.12999999999999998},{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"AC7*Bilans!F7+AD7","v":3.8265833333333332},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.682183962264151},{"$f":"AF7*Z7","v":174.74356320518868},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":15.33688582068425},null,{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.06999999999999992},{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.27},{"$f":"AJ7*Bilans!F7+AK7","v":9.435083333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.2290498229127106,"d":"22.90%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":7.273979166666666},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8499999999999996},{"$f":"AU7*Bilans!F7+AV7","v":3.0622499999999997},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.946693396226415},{"$f":"AX7*AR7","v":139.83975515801887},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":19.164951152475034},null,{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"BB7*Bilans!F7+BC7","v":9.2645},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.2332672207530538,"d":"23.33%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":7.103395833333333},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W7<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W7<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W7<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W7<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W7<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"BM7*Bilans!F7+BN7","v":3.7505925925925925},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.6090607966457022},{"$f":"BP7*BJ7","v":171.2733936960168},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":15.647626399778801},null,{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F7<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F7<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.07800000000000011},{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F7<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F7<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6539999999999995},{"$f":"Bilans!F7*BT7+BU7","v":2.8379499999999998},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY7","v":2.9839750851929234}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R8*Bilans!F8+S8","v":8.923333333333334},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.28508591707134856,"d":"28.51%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":6.379416666666667},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC8*Bilans!F8+AD8","v":3.5094814814814814},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.37704821802935},{"$f":"AF8*Z8","v":191.2895192620545},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":19.96014141584702},null,{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ8*Bilans!F8+AK8","v":9.04725925925926},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.2811809183055233,"d":"28.12%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":6.503342592592593},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU8*Bilans!F8+AV8","v":2.848629629629629},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.741134171907756},{"$f":"AX8*AR8","v":155.26880403354295},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":24.59068245940219},null,{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB8*Bilans!F8+BC8","v":8.923333333333334},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.28508591707134856,"d":"28.51%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":6.379416666666667},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W8<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W8<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W8<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W8<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W8<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM8*Bilans!F8+BN8","v":3.5094814814814814},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.37704821802935},{"$f":"BP8*BJ8","v":191.2895192620545},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":19.96014141584702},null,{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F8<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F8<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F8<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F8<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F8*BT8+BU8","v":2.642155555555555},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY8","v":3.205099743358088}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2675.025329019532},{"$nulls":9},{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R9*Bilans!F9+S9","v":8.844166666666666},{"v":0.29860312823895224,"d":"29.86%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.6408958333333334},null,6.203270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC9*Bilans!F9+AD9","v":3.432074074074074},3.3025618448637317,194.75702583438158,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":21.248984363196858},null,{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ9*Bilans!F9+AK9","v":8.943462962962963},{"v":0.29528783696761757,"d":"29.53%"},2.6408958333333334,null,6.3025671296296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU9*Bilans!F9+AV9","v":2.796731481481481},2.6911944444444442,158.70377318055557,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":26.07618529566591},null,{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB9*Bilans!F9+BC9","v":8.844166666666666},{"v":0.29860312823895224,"d":"29.86%"},2.6408958333333334,null,6.203270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W9<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W9<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W9<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W9<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W9<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM9*Bilans!F9+BN9","v":3.432074074074074},3.3025618448637317,194.75702583438158,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":21.248984363196858},null,{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F9<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F9<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F9<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F9<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F9*BT9+BU9","v":2.5941277777777776},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY9","v":3.264439078740202}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R10*Bilans!F10+S10","v":8.337916666666668},{"v":0.3911111388736194,"d":"39.11%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.2610520833333334},null,5.076864583333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC10*Bilans!F10+AD10","v":2.937074074074074},2.8262410901467505,208.73274227306078,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":31.097045402958347},null,{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ10*Bilans!F10+AK10","v":8.279712962962963},{"v":0.3938605236583394,"d":"39.39%"},3.2610520833333334,null,5.018660879629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU10*Bilans!F10+AV10","v":2.4648564814814815},2.3718430293501047,175.17305989340932,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":37.05462225469517},null,{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB10*Bilans!F10+BC10","v":8.337916666666668},{"v":0.3911111388736194,"d":"39.11%"},3.2610520833333334,null,5.076864583333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W10<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W10<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W10<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W10<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W10<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM10*Bilans!F10+BN10","v":2.937074074074074},2.8262410901467505,208.73274227306078,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":31.097045402958347},null,{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F10<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F10<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F10<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F10<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F10*BT10+BU10","v":2.287002777777778},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY10","v":3.7028254514197645}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.554565191158447},{"$nulls":11},{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R11*Bilans!F11+S11","v":8.406666666666668},{"v":0.3778945281522601,"d":"37.79%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.1768333333333336},null,5.2298333333333344,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC11*Bilans!F11+AD11","v":3.004296296296296},2.8909266247379453,207.66682316142558,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":29.56922506040732},null,{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ11*Bilans!F11+AK11","v":8.369851851851852},{"v":0.37955669820254356,"d":"37.96%"},3.1768333333333336,null,5.193018518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU11*Bilans!F11+AV11","v":2.5099259259259257},2.4152117400419284,173.4943201341719,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":35.3933605831661},null,{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB11*Bilans!F11+BC11","v":8.406666666666668},{"v":0.3778945281522601,"d":"37.79%"},3.1768333333333336,null,5.2298333333333344,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W11<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W11<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W11<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W11<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W11<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM11*Bilans!F11+BN11","v":3.004296296296296},2.8909266247379453,207.66682316142558,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":29.56922506040732},null,{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F11<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F11<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F11<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F11<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F11*BT11+BU11","v":2.328711111111111},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY11","v":3.6365060709409733}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R12*Bilans!F12+S12","v":8.312083333333334},{"v":0.39613389142312905,"d":"39.61%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.2926979166666674},null,5.019385416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC12*Bilans!F12+AD12","v":2.9118148148148144},2.80193501048218,209.06568032337523,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":31.689369013851618},null,{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ12*Bilans!F12+AK12","v":8.245842592592593},{"v":0.3993161256345791,"d":"39.93%"},3.2926979166666674,null,4.953144675925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU12*Bilans!F12+AV12","v":2.447921296296296},2.355546907756813,175.75854363554768,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":37.694665390703754},null,{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB12*Bilans!F12+BC12","v":8.312083333333334},{"v":0.39613389142312905,"d":"39.61%"},3.2926979166666674,null,5.019385416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W12<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W12<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W12<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W12<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W12<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM12*Bilans!F12+BN12","v":2.9118148148148144},2.80193501048218,209.06568032337523,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":31.689369013851618},null,{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F12<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F12<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F12<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F12<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F12*BT12+BU12","v":2.2713305555555556},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY12","v":3.7283750145085928}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3277.8215266058837},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.4997960168328244},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.985916612596167},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.3399107590249657},{"$nulls":4},{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R13*Bilans!F13+S13","v":8.345833333333335},{"v":0.3895781328007988,"d":"38.96%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.251354166666667},null,5.094479166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC13*Bilans!F13+AD13","v":2.9448148148148148},2.8336897274633124,208.62332196016771,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":30.917560998616526},null,{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ13*Bilans!F13+AK13","v":8.290092592592593},{"v":0.39219756961120483,"d":"39.22%"},3.251354166666667,null,5.038738425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU13*Bilans!F13+AV13","v":2.4700462962962964},2.376837002096436,174.98868218684487,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":36.86023691263846},null,{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB13*Bilans!F13+BC13","v":8.345833333333335},{"v":0.3895781328007988,"d":"38.96%"},3.251354166666667,null,5.094479166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W13<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W13<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W13<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W13<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W13<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM13*Bilans!F13+BN13","v":2.9448148148148148},2.8336897274633124,208.62332196016771,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":30.917560998616526},null,{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F13<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F13<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F13<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F13<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F13*BT13+BU13","v":2.2918055555555554},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY13","v":3.6950656972163776}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.5006612221966917},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.986781817960035},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.340775964388833},{"$nulls":4},{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R14*Bilans!F14+S14","v":8.634166666666667},{"v":0.3356601679374578,"d":"33.57%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.8981458333333334},null,5.736020833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC14*Bilans!F14+AD14","v":3.2267407407407407},3.1049769392033544,202.27527519287213,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":24.96738188976378},null,{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ14*Bilans!F14+AK14","v":8.66812962962963},{"v":0.33434500372800313,"d":"33.43%"},2.8981458333333334,null,5.769983796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU14*Bilans!F14+AV14","v":2.6590648148148146},2.5587227463312368,166.68927267112159,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":30.29759481020548},null,{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB14*Bilans!F14+BC14","v":8.634166666666667},{"v":0.3356601679374578,"d":"33.57%"},2.8981458333333334,null,5.736020833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W14<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W14<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W14<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W14<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W14<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM14*Bilans!F14+BN14","v":3.2267407407407407},3.1049769392033544,202.27527519287213,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":24.96738188976378},null,{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F14<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F14<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F14<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F14<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F14*BT14+BU14","v":2.466727777777778},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY14","v":3.433038768733626}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.900875426810046},{"$nulls":4},{"$f":"F11","v":3.554565191158447},{"$f":"F15","v":2.900875426810046},{"$f":"F28","v":3.3511802030901765},{"$nulls":4},{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R15*Bilans!F15+S15","v":8.399583333333334},{"v":0.3792462423731336,"d":"37.92%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.185510416666667},null,5.214072916666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC15*Bilans!F15+AD15","v":2.9973703703703705},2.884262054507338,207.78872799633126,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":29.723470294949887},null,{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ15*Bilans!F15+AK15","v":8.360564814814815},{"v":0.3810161738142359,"d":"38.10%"},3.185510416666667,null,5.1750543981481485,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU15*Bilans!F15+AV15","v":2.505282407407407},2.4107434486373163,173.6753822125917,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":35.56175898702926},null,{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB15*Bilans!F15+BC15","v":8.399583333333334},{"v":0.3792462423731336,"d":"37.92%"},3.185510416666667,null,5.214072916666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W15<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W15<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W15<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W15<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W15<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM15*Bilans!F15+BN15","v":2.9973703703703705},2.884262054507338,207.78872799633126,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":29.723470294949887},null,{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F15<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F15<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F15<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F15<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F15*BT15+BU15","v":2.324413888888889},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY15","v":3.64322900215989}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.2984893994227127},{"$f":"F19","v":3.2984893994227127},{"$f":"F19","v":3.2984893994227127},{"$nulls":4},{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R16*Bilans!F16+S16","v":8.958333333333334},{"v":0.2791860465116279,"d":"27.92%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.501041666666667},null,6.457291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC16*Bilans!F16+AD16","v":3.5437037037037036},3.409979035639413,189.64598406708598,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":19.40828647575251},null,{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ16*Bilans!F16+AK16","v":9.093148148148147},{"v":0.2750468403152558,"d":"27.50%"},2.501041666666667,null,6.59210648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU16*Bilans!F16+AV16","v":2.871574074074074},2.763212788259958,153.6760792190776,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":23.951050849643703},null,{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB16*Bilans!F16+BC16","v":8.958333333333334},{"v":0.2791860465116279,"d":"27.92%"},2.501041666666667,null,6.457291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W16<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W16<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W16<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W16<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W16<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM16*Bilans!F16+BN16","v":3.5437037037037036},3.409979035639413,189.64598406708598,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":19.40828647575251},null,{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F16<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F16<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F16<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F16<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F16*BT16+BU16","v":2.6633888888888886},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY16","v":3.179547728967244}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":784.2913621728834},{"$nulls":9},{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R17*Bilans!F17+S17","v":8.904166666666667},{"v":0.2883364529714553,"d":"28.83%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.5673958333333333},null,6.3367708333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC17*Bilans!F17+AD17","v":3.4907407407407405},3.3590146750524106,192.16083202306078,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":20.266932891246682},null,{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ17*Bilans!F17+AK17","v":9.02212962962963},{"v":0.2845664980141422,"d":"28.46%"},2.5673958333333333,null,6.4547337962962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU17*Bilans!F17+AV17","v":2.8360648148148146},2.729043501048218,156.12175608621592,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":24.94534256190927},null,{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB17*Bilans!F17+BC17","v":8.904166666666667},{"v":0.2883364529714553,"d":"28.83%"},2.5673958333333333,null,6.3367708333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W17<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W17<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W17<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W17<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W17<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM17*Bilans!F17+BN17","v":3.4907407407407405},3.3590146750524106,192.16083202306078,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":20.266932891246682},null,{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F17<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F17<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F17<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F17<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F17*BT17+BU17","v":2.6305277777777776},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY17","v":3.219267313792513}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4243.3204606251},{"$nulls":5},{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R18*Bilans!F18+S18","v":8.88625},{"v":0.2913876775917851,"d":"29.14%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.5893437500000003},null,6.29690625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC18*Bilans!F18+AD18","v":3.473222222222222},3.3421572327044027,192.95694121226418,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":20.556710147477528},null,{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ18*Bilans!F18+AK18","v":8.99863888888889},{"v":0.28774837861281494,"d":"28.77%"},2.5893437500000003,null,6.409295138888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU18*Bilans!F18+AV18","v":2.8243194444444444},2.7177413522012577,156.90675866332546,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":25.279726286076784},null,{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB18*Bilans!F18+BC18","v":8.88625},{"v":0.2913876775917851,"d":"29.14%"},2.5893437500000003,null,6.29690625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W18<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W18<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W18<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W18<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W18<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM18*Bilans!F18+BN18","v":3.473222222222222},3.3421572327044027,192.95694121226418,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":20.556710147477528},null,{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F18<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F18<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F18<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F18<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F18*BT18+BU18","v":2.619658333333333},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY18","v":3.2326246462254646}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.2984893994227127},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4535.912075826952},{"$nulls":5},{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R19*Bilans!F19+S19","v":8.838750000000001},{"v":0.299536840616603,"d":"29.95%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.64753125},null,6.191218750000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC19*Bilans!F19+AD19","v":3.4267777777777777},3.2974654088050315,194.98160272169812,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":21.339296634350376},null,{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ19*Bilans!F19+AK19","v":8.936361111111111},{"v":0.2962650252246596,"d":"29.63%"},2.64753125,null,6.288829861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU19*Bilans!F19+AV19","v":2.7931805555555553},2.6877775157232704,158.9303003378538,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":26.179842672381646},null,{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB19*Bilans!F19+BC19","v":8.838750000000001},{"v":0.299536840616603,"d":"29.95%"},2.64753125,null,6.191218750000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W19<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W19<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W19<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W19<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W19<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM19*Bilans!F19+BN19","v":3.4267777777777777},3.2974654088050315,194.98160272169812,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":21.339296634350376},null,{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F19<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F19<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F19<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F19<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F19*BT19+BU19","v":2.5908416666666665},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY19","v":3.2685795515704057}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":5002.940599835367},{"$nulls":5},{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R20*Bilans!F20+S20","v":8.532083333333334},{"v":0.35433291009425205,"d":"35.43%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.0231979166666667},null,5.508885416666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC20*Bilans!F20+AD20","v":3.1269259259259257},3.008928721174004,205.04871332966457,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":26.951330528148578},null,{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ20*Bilans!F20+AK20","v":8.534287037037037},{"v":0.35424141507622303,"d":"35.42%"},3.0231979166666667,null,5.511089120370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU20*Bilans!F20+AV20","v":2.5921435185185184},2.49432678197065,169.9802636292584,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":32.51163122898073},null,{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB20*Bilans!F20+BC20","v":8.532083333333334},{"v":0.35433291009425205,"d":"35.43%"},3.0231979166666667,null,5.508885416666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W20<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W20<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W20<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W20<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W20<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM20*Bilans!F20+BN20","v":3.1269259259259257},3.008928721174004,205.04871332966457,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":26.951330528148578},null,{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F20<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F20<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F20<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F20<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F20*BT20+BU20","v":2.4047972222222223},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY20","v":3.521449548747321}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.006250000000000089},{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.343750000000002},{"$f":"R21*Bilans!F21+S21","v":8.2959375},{"v":0.4082871887595585,"d":"40.83%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.387125},null,4.908812500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.04625000000000001},{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.22375},{"$f":"AC21*Bilans!F21+AD21","v":2.8699375},2.8699375,220.64366493750003,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":31.878182016158895},null,{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.1805681818181818},{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.523977272727272},{"$f":"AJ21*Bilans!F21+AK21","v":8.142630681818181},{"v":0.4159742879611585,"d":"41.60%"},3.387125,null,4.755505681818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.03147727272727274},{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.4843409090909097},{"$f":"AU21*Bilans!F21+AV21","v":2.243539772727273},2.243539772727273,172.48558126704552,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":40.77859065042813},null,{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-0.012499999999999956},{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.1425},{"$f":"BB21*Bilans!F21+BC21","v":8.238125},{"v":0.4111524163568773,"d":"41.12%"},3.387125,null,4.851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W21<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W21<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W21<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W21<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W21<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.67625},{"$f":"BM21*Bilans!F21+BN21","v":1.9282499999999998},1.9282499999999998,148.24578825,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":47.4463321664722},null,{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F21<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F21<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.03147727272727274},{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F21<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F21<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.4843409090909097},{"$f":"Bilans!F21*BT21+BU21","v":2.243539772727273},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY21","v":4.4648251948909685}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R22*Bilans!F22+S22","v":9.057083333333333},{"v":0.26278580300869486,"d":"26.28%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.3800729166666668},null,6.677010416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC22*Bilans!F22+AD22","v":3.6402592592592593},3.5028909853249477,184.64351389570228,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":17.90720372480592},null,{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ22*Bilans!F22+AK22","v":9.22262037037037},{"v":0.258069054247658,"d":"25.81%"},2.3800729166666668,null,6.842547453703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU22*Bilans!F22+AV22","v":2.9363101851851847},2.8255060272536685,148.93736733208854,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":22.200264977303654},null,{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB22*Bilans!F22+BC22","v":9.057083333333333},{"v":0.26278580300869486,"d":"26.28%"},2.3800729166666668,null,6.677010416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W22<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W22<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W22<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W22<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W22<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM22*Bilans!F22+BN22","v":3.6402592592592593},3.5028909853249477,184.64351389570228,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":17.90720372480592},null,{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F22<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F22<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F22<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F22<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F22*BT22+BU22","v":2.723297222222222},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY22","v":3.1096025890677583}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R23*Bilans!F23+S23","v":8.747916666666667},{"v":0.315366753989045,"d":"31.54%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.7588020833333333},null,5.9891145833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC23*Bilans!F23+AD23","v":3.337962962962963},3.2120020964360587,198.50574456236896,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":22.896463106796112},null,{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ23*Bilans!F23+AK23","v":8.81726851851852},{"v":0.31288625015095584,"d":"31.29%"},2.7588020833333333,null,6.058466435185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU23*Bilans!F23+AV23","v":2.733634259259259},2.6304782494758907,162.56684391542188,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":27.958219200121935},null,{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB23*Bilans!F23+BC23","v":8.747916666666667},{"v":0.315366753989045,"d":"31.54%"},2.7588020833333333,null,5.9891145833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W23<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W23<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W23<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W23<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W23<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM23*Bilans!F23+BN23","v":3.337962962962963},3.2120020964360587,198.50574456236896,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":22.896463106796112},null,{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F23<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F23<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F23<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F23<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F23*BT23+BU23","v":2.535736111111111},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY23","v":3.339610953961837}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.006250000000000089},{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.343750000000002},{"$f":"R24*Bilans!F24+S24","v":8.298984375000002},{"v":0.400941380251725,"d":"40.09%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.32740625},null,4.9715781250000015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.04625000000000001},{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.22375},{"$f":"AC24*Bilans!F24+AD24","v":2.892484375},2.892484375,218.23143800390622,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":31.040037165282865},null,{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.1805681818181818},{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.523977272727272},{"$f":"AJ24*Bilans!F24+AK24","v":8.230657670454546},{"v":0.4042697902434133,"d":"40.43%"},3.32740625,null,4.903251420454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.03147727272727274},{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.4843409090909097},{"$f":"AU24*Bilans!F24+AV24","v":2.2588849431818185},2.2588849431818185,170.427786471946,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":39.746523067055264},null,{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-0.012499999999999956},{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.1425},{"$f":"BB24*Bilans!F24+BC24","v":8.23203125},{"v":0.4042023346303502,"d":"40.42%"},3.32740625,null,4.904625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W24<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W24<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W24<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W24<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W24<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.67625},{"$f":"BM24*Bilans!F24+BN24","v":1.975916666666667},1.975916666666667,149.0784666875,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":45.43856733161822},null,{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F24<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F24<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.03147727272727274},{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F24<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F24<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.4843409090909097},{"$f":"Bilans!F24*BT24+BU24","v":2.2588849431818185},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY24","v":4.442954486676226}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R25*Bilans!F25+S25","v":8.472916666666668},{"v":0.36536144578313245,"d":"36.54%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.0956770833333334},null,5.377239583333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC25*Bilans!F25+AD25","v":3.069074074074074},2.953259958071279,206.39226374475888,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":28.16028344294937},null,{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ25*Bilans!F25+AK25","v":8.456712962962964},{"v":0.366061506035639,"d":"36.61%"},3.0956770833333334,null,5.361035879629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU25*Bilans!F25+AV25","v":2.5533564814814813},2.457003406708595,171.71075433208853,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":33.84799437922125},null,{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB25*Bilans!F25+BC25","v":8.472916666666668},{"v":0.36536144578313245,"d":"36.54%"},3.0956770833333334,null,5.377239583333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W25<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W25<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W25<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W25<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W25<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM25*Bilans!F25+BN25","v":3.069074074074074},2.953259958071279,206.39226374475888,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":28.16028344294937},null,{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F25<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F25<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F25<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F25<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F25*BT25+BU25","v":2.3689027777777776},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY25","v":3.5748077854707376}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9508.55192},null,{"$f":"F26/F28","v":2837.374102184064},{"$nulls":9},{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.006250000000000089},{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.343750000000002},{"$f":"R26*Bilans!F26+S26","v":8.297604166666668},{"v":0.40426830033769784,"d":"40.43%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.3544583333333335},null,4.943145833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.04625000000000001},{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.22375},{"$f":"AC26*Bilans!F26+AD26","v":2.882270833333333},2.882270833333333,219.33216360416668,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":31.418084987965223},null,{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.1805681818181818},{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.523977272727272},{"$f":"AJ26*Bilans!F26+AK26","v":8.190782196969696},{"v":0.40954065834815706,"d":"40.95%"},3.3544583333333335,null,4.836323863636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.03147727272727274},{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.4843409090909097},{"$f":"AU26*Bilans!F26+AV26","v":2.2519337121212124},2.2519337121212124,171.3653996912879,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":40.2122982184503},null,{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-0.012499999999999956},{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.1425},{"$f":"BB26*Bilans!F26+BC26","v":8.234791666666666},{"v":0.4073519366508969,"d":"40.74%"},3.3544583333333335,null,4.880333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W26<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W26<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W26<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W26<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W26<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.67625},{"$f":"BM26*Bilans!F26+BN26","v":1.9543240740740742},1.9543240740740742,148.71819906481483,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":46.33593332922722},null,{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F26<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F26<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.03147727272727274},{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F26<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F26<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.4843409090909097},{"$f":"Bilans!F26*BT26+BU26","v":2.2519337121212124},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY26","v":4.452824801948164}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R27*Bilans!F27+S27","v":8.504583333333334},{"v":0.35943976287296064,"d":"35.94%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.056885416666667},null,5.447697916666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC27*Bilans!F27+AD27","v":3.100037037037037},2.9830545073375263,205.69726931708598,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":27.507625924421454},null,{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ27*Bilans!F27+AK27","v":8.498231481481481},{"v":0.3597084197256728,"d":"35.97%"},3.056885416666667,null,5.441346064814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU27*Bilans!F27+AV27","v":2.5741157407407407},2.4769792976939202,170.80072671730872,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":33.12774861557997},null,{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB27*Bilans!F27+BC27","v":8.504583333333334},{"v":0.35943976287296064,"d":"35.94%"},3.056885416666667,null,5.447697916666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W27<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W27<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W27<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W27<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W27<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM27*Bilans!F27+BN27","v":3.100037037037037},2.9830545073375263,205.69726931708598,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":27.507625924421454},null,{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F27<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F27<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F27<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F27<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F27*BT27+BU27","v":2.388113888888889},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY27","v":3.546050350623484}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.3511802030901765},{"$nulls":11},{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R28*Bilans!F28+S28","v":8.882916666666667},{"v":0.29195670528636425,"d":"29.20%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.5934270833333333},null,6.289489583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC28*Bilans!F28+AD28","v":3.469962962962963},3.339020964360587,193.10309516614257,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":20.610945014889687},null,{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ28*Bilans!F28+AK28","v":8.994268518518519},{"v":0.2883421901396053,"d":"28.83%"},2.5934270833333333,null,6.4008414351851854,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU28*Bilans!F28+AV28","v":2.822134259259259},2.7156386268343815,157.05149197674265,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":25.342244295671946},null,{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB28*Bilans!F28+BC28","v":8.882916666666667},{"v":0.29195670528636425,"d":"29.20%"},2.5934270833333333,null,6.289489583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W28<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W28<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W28<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W28<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W28<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM28*Bilans!F28+BN28","v":3.469962962962963},3.339020964360587,193.10309516614257,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":20.610945014889687},null,{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F28<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F28<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F28<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F28<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F28*BT28+BU28","v":2.617636111111111},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY28","v":3.2351219701919054}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"R29*Bilans!F29+S29","v":10.01375},{"v":0.16489306370407358,"d":"16.49%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":1.6511979166666668},null,8.362552083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.12999999999999998},{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"AC29*Bilans!F29+AD29","v":4.367708333333333},4.202889150943395,148.0205022847877,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":9.971786310517532},null,{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.06999999999999992},{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.27},{"$f":"AJ29*Bilans!F29+AK29","v":9.726458333333332},{"v":0.16976353160408683,"d":"16.98%"},1.6511979166666668,null,8.075260416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8499999999999996},{"$f":"AU29*Bilans!F29+AV29","v":3.4368749999999997},3.307181603773585,116.47480210790094,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":12.672516215069406},null,{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"BB29*Bilans!F29+BC29","v":10.01375},{"v":0.16489306370407358,"d":"16.49%"},1.6511979166666668,null,8.362552083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W29<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W29<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W29<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W29<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W29<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"BM29*Bilans!F29+BN29","v":4.157592592592593},4.000702306079665,140.89973434224322,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":10.47573883123246},null,{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F29<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F29<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.07800000000000011},{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F29<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F29<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6539999999999995},{"$f":"Bilans!F29*BT29+BU29","v":3.1626250000000002},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY29","v":2.6776402807867687}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"R30*Bilans!F30+S30","v":9.55775},{"v":0.2052293949935916,"d":"20.52%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":1.9615312500000002},null,7.59621875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.12999999999999998},{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"AC30*Bilans!F30+AD30","v":4.038375},3.885983490566038,165.80228609610847,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":13.065786981149591},null,{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.06999999999999992},{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.27},{"$f":"AJ30*Bilans!F30+AK30","v":9.549125},{"v":0.20541476313274779,"d":"20.54%"},1.9615312500000002,null,7.58759375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8499999999999996},{"$f":"AU30*Bilans!F30+AV30","v":3.208875},3.0877853773584905,131.74576674941036,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":16.44331658291457},null,{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"BB30*Bilans!F30+BC30","v":9.55775},{"v":0.2052293949935916,"d":"20.52%"},1.9615312500000002,null,7.59621875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W30<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W30<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W30<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W30<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W30<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"BM30*Bilans!F30+BN30","v":3.9098888888888887},3.7623459119496854,160.52707243867923,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":13.495152675552017},null,{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F30<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F30<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.07800000000000011},{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F30<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F30<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6539999999999995},{"$f":"Bilans!F30*BT30+BU30","v":2.965025},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY30","v":2.8560879227066405}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"R31*Bilans!F31+S31","v":9.3665},{"v":0.22331580633107348,"d":"22.33%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.0916875},null,7.2748125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.12999999999999998},{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"AC31*Bilans!F31+AD31","v":3.90025},3.7530707547169815,171.85498639386793,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":14.51896288699442},null,{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.06999999999999992},{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.27},{"$f":"AJ31*Bilans!F31+AK31","v":9.47475},{"v":0.22076440011609805,"d":"22.08%"},2.0916875,null,7.3830625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8499999999999996},{"$f":"AU31*Bilans!F31+AV31","v":3.11325},2.9957688679245282,137.1777543466981,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":18.189218662169754},null,{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"BB31*Bilans!F31+BC31","v":9.3665},{"v":0.22331580633107348,"d":"22.33%"},2.0916875,null,7.2748125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W31<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W31<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W31<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W31<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W31<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"BM31*Bilans!F31+BN31","v":3.806},3.6623773584905663,167.70209043396227,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":14.878503678402518},null,{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F31<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F31<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.07800000000000011},{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F31<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F31<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6539999999999995},{"$f":"Bilans!F31*BT31+BU31","v":2.8821499999999998},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY31","v":2.938213518735408}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R37*Bilans!F37+S37","v":8.960416666666667},{"v":0.27883631713554985,"d":"27.88%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.4984895833333334},null,6.461927083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC37*Bilans!F37+AD37","v":3.5457407407407406},3.4119392033542977,189.5460175183438,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":19.375773881025747},null,{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ37*Bilans!F37+AK37","v":9.09587962962963},{"v":0.27468366832764124,"d":"27.47%"},2.4984895833333334,null,6.597390046296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU37*Bilans!F37+AV37","v":2.8729398148148144},2.764526991614255,153.57984136039042,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":23.913299707519883},null,{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB37*Bilans!F37+BC37","v":8.960416666666667},{"v":0.27883631713554985,"d":"27.88%"},2.4984895833333334,null,6.461927083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W37<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W37<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W37<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W37<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W37<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM37*Bilans!F37+BN37","v":3.5457407407407406},3.4119392033542977,189.5460175183438,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":19.375773881025747},null,{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F37<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F37<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F37<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F37<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F37*BT37+BU37","v":2.6646527777777775},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY37","v":3.178039616886057}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R44*Bilans!F44+S44","v":8.881666666666668},{"v":0.2921702007881403,"d":"29.22%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.5949583333333335},null,6.286708333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC44*Bilans!F44+AD44","v":3.4687407407407407},3.337844863731656,193.1577444192872,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":20.631309366191168},null,{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ44*Bilans!F44+AK44","v":8.99262962962963},{"v":0.2885650182659874,"d":"28.86%"},2.5949583333333335,null,6.397671296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU44*Bilans!F44+AV44","v":2.8213148148148144},2.7148501048218026,157.10566071593288,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":25.365713516813152},null,{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB44*Bilans!F44+BC44","v":8.881666666666668},{"v":0.2921702007881403,"d":"29.22%"},2.5949583333333335,null,6.286708333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W44<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W44<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W44<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W44<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W44<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM44*Bilans!F44+BN44","v":3.4687407407407407},3.337844863731656,193.1577444192872,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":20.631309366191168},null,{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F44<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F44<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F44<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F44<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F44*BT44+BU44","v":2.6168777777777774},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY44","v":3.2360594617508274}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R61*Bilans!F61+S61","v":8.776250000000001},{"v":0.3103938185443669,"d":"31.04%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.72409375},null,6.052156250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC61*Bilans!F61+AD61","v":3.365666666666667},3.2386603773584905,197.45545555188679,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":22.401922105575913},null,{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ61*Bilans!F61+AK61","v":8.854416666666667},{"v":0.30765366624942353,"d":"30.77%"},2.72409375,null,6.1303229166666675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU61*Bilans!F61+AV61","v":2.7522083333333334},2.6483514150943397,161.46535116332547,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":27.39523806640122},null,{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB61*Bilans!F61+BC61","v":8.776250000000001},{"v":0.3103938185443669,"d":"31.04%"},2.72409375,null,6.052156250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W61<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W61<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W61<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W61<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W61<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM61*Bilans!F61+BN61","v":3.365666666666667},3.2386603773584905,197.45545555188679,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":22.401922105575913},null,{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F61<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F61<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F61<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F61<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F61*BT61+BU61","v":2.5529249999999997},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY61","v":3.3171252947200784}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"R71*Bilans!F71+S71","v":9.47975},{"v":0.21251769121900194,"d":"21.25%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.0146145833333335},null,7.465135416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.12999999999999998},{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"AC71*Bilans!F71+AD71","v":3.9820416666666665},3.8317759433962264,168.3711087847877,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":13.646281325534428},null,{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.06999999999999992},{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.27},{"$f":"AJ71*Bilans!F71+AK71","v":9.518791666666665},{"v":0.21164604225851502,"d":"21.16%"},2.0146145833333335,null,7.504177083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8499999999999996},{"$f":"AU71*Bilans!F71+AV71","v":3.1698749999999998},3.050257075471698,134.030583589033,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":17.142650998330637},null,{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"BB71*Bilans!F71+BC71","v":9.47975},{"v":0.21251769121900194,"d":"21.25%"},2.0146145833333335,null,7.465135416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W71<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W71<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W71<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W71<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W71<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"BM71*Bilans!F71+BN71","v":3.8675185185185184},3.721574423480084,163.52877134853247,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":14.050368620897693},null,{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F71<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F71<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.07800000000000011},{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F71<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F71<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6539999999999995},{"$f":"Bilans!F71*BT71+BU71","v":2.931225},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY71","v":2.889021515927046}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"R77*Bilans!F77+S77","v":9.263},{"v":0.23341520025909535,"d":"23.34%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.162125},null,7.100875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.12999999999999998},{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"AC77*Bilans!F77+AD77","v":3.8255},3.6811415094339623,174.78428000943396,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":15.349149130832568},null,{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.06999999999999992},{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.27},{"$f":"AJ77*Bilans!F77+AK77","v":9.4345},{"v":0.22917218718533044,"d":"22.92%"},2.162125,null,7.272375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8499999999999996},{"$f":"AU77*Bilans!F77+AV77","v":3.0614999999999997},2.9459716981132074,139.87768219811318,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":19.179542707822964},null,{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"BB77*Bilans!F77+BC77","v":9.263},{"v":0.23341520025909535,"d":"23.34%"},2.162125,null,7.100875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W77<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W77<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W77<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W77<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W77<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"BM77*Bilans!F77+BN77","v":3.7497777777777777},3.608276729559748,171.32458739622638,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":15.659106613725257},null,{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F77<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F77<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.07800000000000011},{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F77<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F77<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6539999999999995},{"$f":"Bilans!F77*BT77+BU77","v":2.8373},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY77","v":2.984658687140329}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R94*Bilans!F94+S94","v":9.035},{"v":0.2664222468179303,"d":"26.64%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.407125},null,6.6278749999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC94*Bilans!F94+AD94","v":3.6186666666666665},3.4821132075471697,185.80904286792452,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":18.235934966838613},null,{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ94*Bilans!F94+AK94","v":9.193666666666667},{"v":0.2618242630796563,"d":"26.18%"},2.407125,null,6.7865416666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU94*Bilans!F94+AV94","v":2.921833333333333},2.811575471698113,150.028478745283,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":22.585056186184474},null,{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB94*Bilans!F94+BC94","v":9.035},{"v":0.2664222468179303,"d":"26.64%"},2.407125,null,6.6278749999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W94<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W94<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W94<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W94<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W94<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM94*Bilans!F94+BN94","v":3.6186666666666665},3.4821132075471697,185.80904286792452,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":18.235934966838613},null,{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F94<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F94<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F94<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F94<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F94*BT94+BU94","v":2.7098999999999998},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY94","v":3.1249758636935887}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"R104*Bilans!F104+S104","v":10.693624999999999},{"v":0.10725139978258078,"d":"10.73%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":1.1469062500000002},null,9.546718749999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.07300000000000004},{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.409999999999999},{"$f":"AC104*Bilans!F104+AD104","v":5.1865375},4.990819103773585,115.36652669805424,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.5116689120632},null,{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"AJ104*Bilans!F104+AK104","v":10.693624999999999},{"v":0.10725139978258078,"d":"10.73%"},1.1469062500000002,null,9.546718749999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.07300000000000004},{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.409999999999999},{"$f":"AU104*Bilans!F104+AV104","v":5.1865375},4.990819103773585,115.36652669805424,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.5116689120632},null,{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"BB104*Bilans!F104+BC104","v":10.693624999999999},{"v":0.10725139978258078,"d":"10.73%"},1.1469062500000002,null,9.546718749999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W104<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W104<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W104<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W104<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W104<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.409999999999999},{"$f":"BM104*Bilans!F104+BN104","v":5.45011111111111},5.244446540880502,121.22931512735846,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":5.245118295243726},null,{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F104<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F104<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F104<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F104<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F104*BT104+BU104","v":3.6021374999999995},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY104","v":2.350929716875954}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F116<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F116<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F116<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F116<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F116<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F116<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F116<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F116<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F116<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F116<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F116<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F116<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F116<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F116<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F116<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F116*BT116+BU116","v":3.585395833333333},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY116","v":2.3619071607918483}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F119<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F119<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F119<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F119<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F119<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F119<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F119<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F119<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F119<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F119<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F119<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F119<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F119<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F119<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F119<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F119*BT119+BU119","v":3.717108333333333},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY119","v":2.2782150353495902}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F136<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F136<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F136<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F136<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F136<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F136<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F136<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F136<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F136<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F136<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F136<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F136<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F136<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F136<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F136<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F136*BT136+BU136","v":3.789883333333333},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY136","v":2.234467752223663}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F142<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F142<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F142<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F142<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F142<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F142<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F142<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F142<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F142<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F142<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F142<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F142<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F142<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F142<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F142<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F142*BT142+BU142","v":3.724283333333333},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY142","v":2.2738259512183348}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F152<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F152<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F152<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F152<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F152<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F152<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F152<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F152<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F152<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F152<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F152<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F152<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F152<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F152<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F152<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F152*BT152+BU152","v":3.8450624999999996},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY152","v":2.2024016756615157}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F169<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F169<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F169<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F169<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F169<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F169<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F169<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F169<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F169<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F169<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F169<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F169<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F169<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F169<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F169<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F169*BT169+BU169","v":3.9127124999999996},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY169","v":2.1643226005036804}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F175<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F175<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F175<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F175<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F175<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F175<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F175<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F175<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F175<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F175<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F175<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F175<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F175<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F175<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F175<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F175*BT175+BU175","v":3.7823666666666664},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY175","v":2.238908291904519}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F185<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F185<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F185<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F185<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F185<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F185<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F185<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F185<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F185<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F185<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F185<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F185<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F185<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F185<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F185<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F185*BT185+BU185","v":3.981558333333333},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY185","v":2.126898913454721}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F201<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F201<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F201<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F201<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F201<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F201<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F201<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F201<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F201<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F201<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F201<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F201<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F201<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F201<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F201<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F201*BT201+BU201","v":3.936970833333333},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY201","v":2.150986748828236}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F211<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F211<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F211<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F211<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F211<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F211<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F211<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0806},{"$f":"IF(Bilans!F211<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F211<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F211<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F211<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F211<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F211<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F211<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F211<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.3739999999999997},{"$f":"Bilans!F211*BT211+BU211","v":4.127385833333333},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY211","v":2.051751989026934}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F217<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F217<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F217<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F217<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F217<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F217<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F217<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F217<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F217<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F217<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F217<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F217<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F217<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F217<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F217<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F217*BT217+BU217","v":3.847454166666666},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY217","v":2.201032611743893}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F234<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F234<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F234<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F234<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F234<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F234<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F234<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0806},{"$f":"IF(Bilans!F234<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F234<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F234<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F234<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F234<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F234<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F234<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F234<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.3739999999999997},{"$f":"Bilans!F234*BT234+BU234","v":4.344334166666666},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY234","v":1.9492911383290052}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F244<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F244<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F244<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F244<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F244<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F244<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F244<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F244<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F244<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F244<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F244<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F244<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F244<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F244<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F244<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F244*BT244+BU244","v":3.7372666666666663},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY244","v":2.265926637923417}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"R250*Bilans!F250+S250","v":10.679833333333333},{"v":0.09157056133834797,"d":"9.16%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":0.9779583333333333},null,9.701875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.07300000000000004},{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.409999999999999},{"$f":"AC250*Bilans!F250+AD250","v":5.287216666666667},5.087699056603774,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"AJ250*Bilans!F250+AK250","v":10.679833333333333},{"v":0.09157056133834797,"d":"9.16%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":9.701875},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.07300000000000004},{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.409999999999999},{"$f":"AU250*Bilans!F250+AV250","v":5.287216666666667},5.087699056603774,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"BB250*Bilans!F250+BC250","v":10.679833333333333},{"v":0.09157056133834797,"d":"9.16%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":9.701875},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W250<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W250<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W250<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W250<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W250<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.409999999999999},{"$f":"BM250*Bilans!F250+BN250","v":5.584962962962962},5.374209643605869,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F250<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F250<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F250<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F250<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F250*BT250+BU250","v":3.658683333333333},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY250","v":2.3145955310944983}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W260<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W260<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W260<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W260<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W260<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.850851851851852},1.781008385744235,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F260<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F260<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F260<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F260<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F260*BT260+BU260","v":3.942095833333333},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY260","v":2.1481903157749014}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"R277*Bilans!F277+S277","v":10.655041666666666},{"v":0.063280880334427,"d":"6.33%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":0.6742604166666668},null,9.98078125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.07300000000000004},{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.409999999999999},{"$f":"AC277*Bilans!F277+AD277","v":5.468195833333333},5.261848820754716,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"AJ277*Bilans!F277+AK277","v":10.655041666666666},{"v":0.063280880334427,"d":"6.33%"},0.6742604166666668,null,9.98078125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.07300000000000004},{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.409999999999999},{"$f":"AU277*Bilans!F277+AV277","v":5.468195833333333},5.261848820754716,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"BB277*Bilans!F277+BC277","v":10.655041666666666},{"v":0.063280880334427,"d":"6.33%"},0.6742604166666668,null,9.98078125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W277<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W277<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W277<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W277<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W277<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.409999999999999},{"$f":"BM277*Bilans!F277+BN277","v":5.827370370370369},5.607469601677148,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F277<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F277<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F277<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F277<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F277*BT277+BU277","v":3.7603291666666663},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY277","v":2.25202946808245}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"R286*Bilans!F286+S286","v":10.67675},{"v":0.08805933453532207,"d":"8.81%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":0.9401875},null,9.7365625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.07300000000000004},{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.409999999999999},{"$f":"AC286*Bilans!F286+AD286","v":5.309725},5.109358018867924,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"AJ286*Bilans!F286+AK286","v":10.67675},{"v":0.08805933453532207,"d":"8.81%"},0.9401875,null,9.7365625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.07300000000000004},{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.409999999999999},{"$f":"AU286*Bilans!F286+AV286","v":5.309725},5.109358018867924,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"BB286*Bilans!F286+BC286","v":10.67675},{"v":0.08805933453532207,"d":"8.81%"},0.9401875,null,9.7365625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W286<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W286<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W286<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W286<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W286<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.409999999999999},{"$f":"BM286*Bilans!F286+BN286","v":5.61511111111111},5.403220125786163,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F286<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F286<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F286<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F286<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F286*BT286+BU286","v":3.6713249999999995},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY286","v":2.306625562439516}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.700000000000001},{"$f":"R292*Bilans!F292+S292","v":10.495000000000001},{"v":0.12868627918056216,"d":"12.87%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":1.3505624999999999},null,9.1444375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.23666666666666666},{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.773333333333333},{"$f":"AC292*Bilans!F292+AD292","v":4.8974166666666665},4.712608490566038,131.969531865566,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.071278054756756},null,{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.24666666666666673},{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.033333333333333},{"$f":"AJ292*Bilans!F292+AK292","v":10.247166666666669},{"v":0.13179862726282057,"d":"13.18%"},1.3505624999999999,null,8.896604166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.5},{"$f":"AU292*Bilans!F292+AV292","v":3.7565},3.614745283018868,101.22551953301884,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":9.2189524823639},null,{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.700000000000001},{"$f":"BB292*Bilans!F292+BC292","v":10.495000000000001},{"v":0.12868627918056216,"d":"12.87%"},1.3505624999999999,null,9.1444375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W292<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W292<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W292<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W292<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W292<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.773333333333333},{"$f":"BM292*Bilans!F292+BN292","v":3.650888888888889},3.513119496855346,98.37964183018865,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":9.485633787814228},null,{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F292<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F292<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.12533333333333316},{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F292<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F292<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.322666666666668},{"$f":"Bilans!F292*BT292+BU292","v":3.4475333333333333},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY292","v":2.4563568424834923}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.700000000000001},{"$f":"R309*Bilans!F309+S309","v":10.19},{"v":0.15087095191364086,"d":"15.09%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":1.5373750000000002},null,8.652624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.23666666666666666},{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.773333333333333},{"$f":"AC309*Bilans!F309+AD309","v":4.536499999999999},4.365311320754716,141.81586887735847,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.8560762702524},null,{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.24666666666666673},{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.033333333333333},{"$f":"AJ309*Bilans!F309+AK309","v":9.871},{"v":0.15574663154695573,"d":"15.57%"},1.5373750000000002,null,8.333625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.5},{"$f":"AU309*Bilans!F309+AV309","v":3.5429999999999997},3.4093018867924525,110.7579903962264,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":11.33942703923229},null,{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.700000000000001},{"$f":"BB309*Bilans!F309+BC309","v":10.19},{"v":0.15087095191364086,"d":"15.09%"},1.5373750000000002,null,8.652624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W309<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W309<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W309<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W309<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W309<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.773333333333333},{"$f":"BM309*Bilans!F309+BN309","v":3.5017777777777774},3.3696352201257858,109.4693393962264,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":11.472912488894533},null,{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F309<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F309<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.12533333333333316},{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F309<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F309<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.322666666666668},{"$f":"Bilans!F309*BT309+BU309","v":3.2564},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY309","v":2.6005319042572332}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.700000000000001},{"$f":"R315*Bilans!F315+S315","v":10.69},{"v":0.11516604303087002,"d":"11.52%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":1.2311250000000005},null,9.458874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.23666666666666666},{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.773333333333333},{"$f":"AC315*Bilans!F315+AD315","v":5.128166666666665},4.934650943396225,124.04232076415094,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.061833013747607},null,{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.24666666666666673},{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.033333333333333},{"$f":"AJ315*Bilans!F315+AK315","v":10.487666666666666},{"v":0.1173878841814195,"d":"11.74%"},1.2311250000000005,null,9.256541666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.5},{"$f":"AU315*Bilans!F315+AV315","v":3.893},3.7460943396226414,94.16557341509437,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.985124582584128},null,{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.700000000000001},{"$f":"BB315*Bilans!F315+BC315","v":10.69},{"v":0.11516604303087002,"d":"11.52%"},1.2311250000000005,null,9.458874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W315<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W315<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W315<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W315<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W315<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.773333333333333},{"$f":"BM315*Bilans!F315+BN315","v":3.7462222222222215},3.604855345911949,90.61524883018869,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":8.297983449994073},null,{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F315<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F315<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.12533333333333316},{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F315<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F315<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.322666666666668},{"$f":"Bilans!F315*BT315+BU315","v":3.5697333333333328},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY315","v":2.3722702236460025}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"R325*Bilans!F325+S325","v":9.712250000000001},{"v":0.1911385535449218,"d":"19.11%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":1.856385416666667},null,7.855864583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.12999999999999998},{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"AC325*Bilans!F325+AD325","v":4.149958333333333},3.993356132075472,160.30629354893873,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.962486169539858},null,{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.06999999999999992},{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.27},{"$f":"AJ325*Bilans!F325+AK325","v":9.609208333333333},{"v":0.19318817453744458,"d":"19.32%"},1.856385416666667,null,7.752822916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8499999999999996},{"$f":"AU325*Bilans!F325+AV325","v":3.2861249999999997},3.1621202830188677,126.93778505129718,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.107100054522174},null,{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"BB325*Bilans!F325+BC325","v":9.712250000000001},{"v":0.1911385535449218,"d":"19.11%"},1.856385416666667,null,7.855864583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W325<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W325<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W325<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W325<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W325<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"BM325*Bilans!F325+BN325","v":3.9938148148148147},3.843104821802935,154.2747176378407,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.430175526044906},null,{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F325<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F325<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.07800000000000011},{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F325<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F325<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6539999999999995},{"$f":"Bilans!F325*BT325+BU325","v":3.031975},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY325","v":2.7930217409521036}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R342*Bilans!F342+S342","v":9.136666666666667},{"v":0.24982670558190445,"d":"24.98%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.2825833333333336},null,6.8540833333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC342*Bilans!F342+AD342","v":3.718074074074074},3.577769392033543,180.2193998155136,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":16.754204486592023},null,{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ342*Bilans!F342+AK342","v":9.326962962962963},{"v":0.2447295376209159,"d":"24.47%"},2.2825833333333336,null,7.0443796296296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU342*Bilans!F342+AV342","v":2.988481481481481},2.8757085953878403,144.85519336687628,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":20.844490327058214},null,{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB342*Bilans!F342+BC342","v":9.136666666666667},{"v":0.24982670558190445,"d":"24.98%"},2.2825833333333336,null,6.8540833333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W342<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W342<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W342<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W342<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W342<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM342*Bilans!F342+BN342","v":3.718074074074074},3.577769392033543,180.2193998155136,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":16.754204486592023},null,{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F342<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F342<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F342<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F342<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F342*BT342+BU342","v":2.7715777777777775},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY342","v":3.055433681465403}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R352*Bilans!F352+S352","v":8.962916666666667},{"v":0.27841685649202735,"d":"27.84%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.4954270833333334},null,6.467489583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC352*Bilans!F352+AD352","v":3.548185185185185},3.4142914046121593,189.42574070073374,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":19.3368080448012},null,{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ352*Bilans!F352+AK352","v":9.099157407407407},{"v":0.2742481497574562,"d":"27.42%"},2.4954270833333334,null,6.603730324074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU352*Bilans!F352+AV352","v":2.8745787037037034},2.7661040356394127,153.46414342328353,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":23.868045687854423},null,{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB352*Bilans!F352+BC352","v":8.962916666666667},{"v":0.27841685649202735,"d":"27.84%"},2.4954270833333334,null,6.467489583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W352<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W352<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W352<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W352<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W352<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM352*Bilans!F352+BN352","v":3.548185185185185},3.4142914046121593,189.42574070073374,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":19.3368080448012},null,{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F352<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F352<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F352<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F352<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F352*BT352+BU352","v":2.666169444444444},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY352","v":3.1762317697657925}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R358*Bilans!F358+S358","v":9.157916666666667},{"v":0.24640452249874883,"d":"24.64%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.2565520833333337},null,6.901364583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC358*Bilans!F358+AD358","v":3.7388518518518516},3.597763102725367,178.97882051205448,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":16.454454006478514},null,{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ358*Bilans!F358+AK358","v":9.354824074074074},{"v":0.24121801387875738,"d":"24.12%"},2.2565520833333337,null,7.09827199074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU358*Bilans!F358+AV358","v":3.0024120370370366},2.8891134696016767,143.725450050642,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":20.49044737178904},null,{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB358*Bilans!F358+BC358","v":9.157916666666667},{"v":0.24640452249874883,"d":"24.64%"},2.2565520833333337,null,6.901364583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W358<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W358<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W358<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W358<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W358<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM358*Bilans!F358+BN358","v":3.7388518518518516},3.597763102725367,178.97882051205448,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":16.454454006478514},null,{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F358<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F358<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F358<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F358<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F358*BT358+BU358","v":2.784469444444444},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY358","v":3.0412874919203365}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"R369*Bilans!F369+S369","v":9.21275},{"v":0.23840036000832182,"d":"23.84%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.196322916666667},null,7.016427083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.12999999999999998},{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"AC369*Bilans!F369+AD369","v":3.7892083333333333},3.6462193396226414,176.1187749876179,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":15.764022168218954},null,{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.06999999999999992},{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.27},{"$f":"AJ369*Bilans!F369+AK369","v":9.414958333333333},{"v":0.2332801525940547,"d":"23.33%"},2.196322916666667,null,7.218635416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8499999999999996},{"$f":"AU369*Bilans!F369+AV369","v":3.0363749999999996},2.9217948113207544,141.12780252771225,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":19.672525352325277},null,{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"BB369*Bilans!F369+BC369","v":9.21275},{"v":0.23840036000832182,"d":"23.84%"},2.196322916666667,null,7.016427083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W369<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W369<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W369<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W369<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W369<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"BM369*Bilans!F369+BN369","v":3.7224814814814815},3.5820104821802934,173.01737480765198,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":16.04659807277105},null,{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F369<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F369<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.07800000000000011},{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F369<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F369<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6539999999999995},{"$f":"Bilans!F369*BT369+BU369","v":2.8155249999999996},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY369","v":3.0077417508362587}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R370*Bilans!F370+S370","v":9.08},{"v":0.2590308370044053,"d":"25.90%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.3520000000000003},null,6.728,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC370*Bilans!F370+AD370","v":3.6626666666666665},3.5244528301886793,183.40547637735847,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":17.57016563523844},null,{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.147777777777778},{"$f":"AJ370*Bilans!F370+AK370","v":9.252666666666666},{"v":0.2541969882556381,"d":"25.42%"},2.3520000000000003,null,6.900666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.06555555555555553},{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU370*Bilans!F370+AV370","v":2.951333333333333},2.839962264150943,147.78595630188678,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":21.80494465778179},null,{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB370*Bilans!F370+BC370","v":9.08},{"v":0.2590308370044053,"d":"25.90%"},2.3520000000000003,null,6.728,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W370<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W370<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W370<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W370<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W370<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM370*Bilans!F370+BN370","v":3.6626666666666665},3.5244528301886793,183.40547637735847,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":17.57016563523844},null,{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F370<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F370<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.0606666666666666},{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F370<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F370<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F370*BT370+BU370","v":2.7371999999999996},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY370","v":3.093808305210893}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"R371*Bilans!F371+S371","v":9.30275},{"v":0.22950986715397778,"d":"22.95%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.1350729166666667},null,7.1676770833333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.12999999999999998},{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"AC371*Bilans!F371+AD371","v":3.8542083333333332},3.7087665094339624,173.68802597818396,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":15.026500686479062},null,{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.06999999999999992},{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.27},{"$f":"AJ371*Bilans!F371+AK371","v":9.449958333333333},{"v":0.22593463815978027,"d":"22.59%"},2.1350729166666667,null,7.314885416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8499999999999996},{"$f":"AU371*Bilans!F371+AV371","v":3.0813749999999995},2.965096698113207,138.8606672918632,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":18.795266453017458},null,{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"BB371*Bilans!F371+BC371","v":9.30275},{"v":0.22950986715397778,"d":"22.95%"},2.1350729166666667,null,7.1676770833333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W371<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W371<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W371<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W371<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W371<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"BM371*Bilans!F371+BN371","v":3.7713703703703705},3.629054507337526,169.95497342400418,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":15.356557028096672},null,{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F371<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F371<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.07800000000000011},{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F371<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F371<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6539999999999995},{"$f":"Bilans!F371*BT371+BU371","v":2.8545249999999998},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY371","v":2.9666484241767916}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.8658955171437825},{"$f":"SUM(AF7:AF372)/229","v":3.7241485956281526},{"$f":"SUM(AG7:AG372)/Z373","v":3.554565191158447},{"$f":"SUM(AH7:AH372)","v":3268.074563649292},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.274828981554997},{"$f":"SUM(AX7:AX372)/229","v":3.154520384575132},{"$f":"SUM(AY7:AY372)/AR373","v":2.900875426810046},{"$f":"SUM(AZ7:AZ372)","v":4027.6947028595587},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9508.55192},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.7757083907488287},{"$f":"SUM(BP7:BP372)/229","v":3.636161932077913},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.3511802030901765},{"$f":"SUM(BR7:BR372)","v":3560.666178851144},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":975.2458969758077},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.2984893994227127}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-AWO-A12","index":68,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4634.47819436784},null,null,"COP",{"$f":"K13","v":3.4585183362517142},{"$f":"L13","v":2.9757727133527383},{"$f":"M13","v":3.2748003840784135},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.999135542569338},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.999135542569338},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999135542569338},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.2748003840784135},null,null,"Udział 2ŹC",{"$f":"1-K3","v":8.6445743066199121E-4},{"$f":"1-L3","v":8.6445743066199121E-4},{"$f":"1-M3","v":8.6445743066199121E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.999135542569338},null,null,"COP-Inst",{"$f":"K14","v":3.459383541615582},{"$f":"L14","v":2.976637918716606},{"$f":"M14","v":3.275665589442281}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":8.6445743066199121E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.275665589442281},{"$nulls":10},{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.700000000000001},{"$f":"R7*Bilans!F7+S7","v":10.4075},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.20764873088317723,"d":"20.76%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":8.246395833333334},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.12200000000000007},{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"AC7*Bilans!F7+AD7","v":3.7537166666666666},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.6120669811320756},{"$f":"AF7*Z7","v":171.41605669009436},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":15.634603481882403},null,{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.96},{"$f":"AJ7*Bilans!F7+AK7","v":10.478833333333334},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.20623518839565474,"d":"20.62%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":8.317729166666666},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.08399999999999999},{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.852},{"$f":"AU7*Bilans!F7+AV7","v":3.0500999999999996},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.9350018867924526},{"$f":"AX7*AR7","v":139.28491704056603},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":19.241294274504664},null,{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.700000000000001},{"$f":"BB7*Bilans!F7+BC7","v":10.4075},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.20764873088317723,"d":"20.76%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":8.246395833333334},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W7<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W7<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W7<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W7<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W7<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"BM7*Bilans!F7+BN7","v":3.6913518518518513},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.552055555555555},{"$f":"BP7*BJ7","v":168.56812447222222},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":15.898747673491096},null,{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F7<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F7<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F7<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F7<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6607999999999996},{"$f":"Bilans!F7*BT7+BU7","v":2.834373333333333},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY7","v":2.987740532777353}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R8*Bilans!F8+S8","v":9.86962962962963},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.25775198889222456,"d":"25.78%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":7.325712962962963},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC8*Bilans!F8+AD8","v":3.44562962962963},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.3156058700209647},{"$f":"AF8*Z8","v":187.80917890146753},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":20.330027947372944},null,{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ8*Bilans!F8+AK8","v":9.938888888888888},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.2559558412520962,"d":"25.60%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":7.394972222222221},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU8*Bilans!F8+AV8","v":2.8263333333333334},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.719679245283019},{"$f":"AX8*AR8","v":154.05351116981134},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":24.784672720839723},null,{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB8*Bilans!F8+BC8","v":9.86962962962963},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.25775198889222456,"d":"25.78%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":7.325712962962963},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W8<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W8<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W8<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W8<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W8<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM8*Bilans!F8+BN8","v":3.44562962962963},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.3156058700209647},{"$f":"BP8*BJ8","v":187.80917890146753},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":20.330027947372944},null,{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F8<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F8<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F8<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F8<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F8*BT8+BU8","v":2.6364666666666663},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY8","v":3.212015611686066}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2723.5940906833807},{"$nulls":9},{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R9*Bilans!F9+S9","v":9.746481481481482},{"v":0.27095889304782356,"d":"27.10%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.6408958333333334},null,7.105585648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC9*Bilans!F9+AD9","v":3.369981481481482},3.242812368972747,191.23350961687635,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":21.640501211678266},null,{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ9*Bilans!F9+AK9","v":9.806944444444444},{"v":0.269288344427135,"d":"26.93%"},2.6408958333333334,null,7.16604861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU9*Bilans!F9+AV9","v":2.7709166666666665},2.6663537735849054,157.23888155896228,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":26.319120026465374},null,{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB9*Bilans!F9+BC9","v":9.746481481481482},{"v":0.27095889304782356,"d":"27.10%"},2.6408958333333334,null,7.105585648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W9<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W9<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W9<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W9<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W9<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM9*Bilans!F9+BN9","v":3.369981481481482},3.242812368972747,191.23350961687635,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":21.640501211678266},null,{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F9<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F9<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F9<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F9<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F9*BT9+BU9","v":2.587383333333333},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY9","v":3.272948381449698}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R10*Bilans!F10+S10","v":8.958981481481482},{"v":0.36399808282604873,"d":"36.40%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.2610520833333334},null,5.6979293981481485,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC10*Bilans!F10+AD10","v":2.886231481481482},2.7773170859538787,205.11944771239519,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":31.644837366423598},null,{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ10*Bilans!F10+AK10","v":8.963194444444444},{"v":0.363826993104517,"d":"36.38%"},3.2610520833333334,null,5.70214236111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU10*Bilans!F10+AV10","v":2.416541666666667},2.3253514150943397,171.73941009964622,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":37.79546907598668},null,{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB10*Bilans!F10+BC10","v":8.958981481481482},{"v":0.36399808282604873,"d":"36.40%"},3.2610520833333334,null,5.6979293981481485,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W10<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W10<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W10<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W10<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W10<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM10*Bilans!F10+BN10","v":2.886231481481482},2.7773170859538787,205.11944771239519,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":31.644837366423598},null,{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F10<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F10<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F10<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F10<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F10*BT10+BU10","v":2.273508333333333},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY10","v":3.7248036300826945}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.49117805495539},{"$nulls":11},{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R11*Bilans!F11+S11","v":9.065925925925926},{"v":0.3504146580602991,"d":"35.04%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.1768333333333336},null,5.8890925925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC11*Bilans!F11+AD11","v":2.9519259259259263},2.8405324947589103,204.0468112285116,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":30.09381521166344},null,{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ11*Bilans!F11+AK11","v":9.077777777777778},{"v":0.3499571603427173,"d":"35.00%"},3.1768333333333336,null,5.900944444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU11*Bilans!F11+AV11","v":2.4646666666666666},2.3716603773584906,170.36585154716983,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":36.04329726805518},null,{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB11*Bilans!F11+BC11","v":9.065925925925926},{"v":0.3504146580602991,"d":"35.04%"},3.1768333333333336,null,5.8890925925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W11<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W11<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W11<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W11<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W11<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM11*Bilans!F11+BN11","v":2.9519259259259263},2.8405324947589103,204.0468112285116,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":30.09381521166344},null,{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F11<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F11<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F11<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F11<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F11*BT11+BU11","v":2.316133333333333},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY11","v":3.656254141826862}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R12*Bilans!F12+S12","v":8.918796296296296},{"v":0.36918635736013217,"d":"36.92%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.2926979166666674},null,5.626098379629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC12*Bilans!F12+AD12","v":2.8615462962962965},2.753563417190776,205.45644598283545,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":32.24605322167825},null,{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ12*Bilans!F12+AK12","v":8.92013888888889},{"v":0.36913079019073575,"d":"36.91%"},3.2926979166666674,null,5.627440972222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU12*Bilans!F12+AV12","v":2.398458333333333},2.307950471698113,172.20714745813677,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":38.47203550892066},null,{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB12*Bilans!F12+BC12","v":8.918796296296296},{"v":0.36918635736013217,"d":"36.92%"},3.2926979166666674,null,5.626098379629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W12<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W12<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W12<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W12<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W12<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM12*Bilans!F12+BN12","v":2.8615462962962965},2.753563417190776,205.45644598283545,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":32.24605322167825},null,{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F12<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F12<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F12<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F12<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F12*BT12+BU12","v":2.2574916666666662},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY12","v":3.7512307212754235}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3304.9168978507178},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.4585183362517142},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9757727133527383},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.2748003840784135},{"$nulls":4},{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R13*Bilans!F13+S13","v":8.971296296296297},{"v":0.36241743213953975,"d":"36.24%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.251354166666667},null,5.719942129629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC13*Bilans!F13+AD13","v":2.893796296296297},2.7845964360587008,205.0089511137317,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":31.462647105877828},null,{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ13*Bilans!F13+AK13","v":8.976388888888888},{"v":0.3622118211356956,"d":"36.22%"},3.251354166666667,null,5.725034722222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU13*Bilans!F13+AV13","v":2.422083333333333},2.3306839622641506,171.59078001179245,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":37.590156545673494},null,{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB13*Bilans!F13+BC13","v":8.971296296296297},{"v":0.36241743213953975,"d":"36.24%"},3.251354166666667,null,5.719942129629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W13<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W13<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W13<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W13<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W13<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM13*Bilans!F13+BN13","v":2.893796296296297},2.7845964360587008,205.0089511137317,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":31.462647105877828},null,{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F13<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F13<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F13<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F13<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F13*BT13+BU13","v":2.2784166666666663},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY13","v":3.7167793832076033}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.459383541615582},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.976637918716606},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.275665589442281},{"$nulls":4},{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R14*Bilans!F14+S14","v":9.419814814814815},{"v":0.3076648416458608,"d":"30.77%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.8981458333333334},null,6.521668981481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC14*Bilans!F14+AD14","v":3.169314814814815},3.049718029350105,198.67540588102725,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":25.41977463290932},null,{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ14*Bilans!F14+AK14","v":9.456944444444444},{"v":0.30645689528565134,"d":"30.65%"},2.8981458333333334,null,6.5587986111111105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU14*Bilans!F14+AV14","v":2.6239166666666667},2.5249009433962266,164.48593440801886,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":30.703440149903127},null,{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB14*Bilans!F14+BC14","v":9.419814814814815},{"v":0.3076648416458608,"d":"30.77%"},2.8981458333333334,null,6.521668981481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W14<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W14<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W14<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W14<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W14<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM14*Bilans!F14+BN14","v":3.169314814814815},3.049718029350105,198.67540588102725,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":25.41977463290932},null,{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F14<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F14<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F14<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F14<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F14*BT14+BU14","v":2.457183333333333},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY14","v":3.4463737313142784}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8770925907951526},{"$nulls":4},{"$f":"F11","v":3.49117805495539},{"$f":"F15","v":2.8770925907951526},{"$f":"F28","v":3.257476248903967},{"$nulls":4},{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R15*Bilans!F15+S15","v":9.054907407407407},{"v":0.3517993363533177,"d":"35.18%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.185510416666667},null,5.869396990740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC15*Bilans!F15+AD15","v":2.945157407407408},2.8340193920335435,204.16913354572853,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":30.25042021271578},null,{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ15*Bilans!F15+AK15","v":9.065972222222221},{"v":0.3513699731903486,"d":"35.14%"},3.185510416666667,null,5.880461805555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU15*Bilans!F15+AV15","v":2.4597083333333334},2.3668891509433965,170.5160199345519,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":36.220655904324694},null,{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB15*Bilans!F15+BC15","v":9.054907407407407},{"v":0.3517993363533177,"d":"35.18%"},3.185510416666667,null,5.869396990740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W15<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W15<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W15<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W15<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W15<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM15*Bilans!F15+BN15","v":2.945157407407408},2.8340193920335435,204.16913354572853,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":30.25042021271578},null,{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F15<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F15<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F15<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F15<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F15*BT15+BU15","v":2.3117416666666664},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY15","v":3.6632000085173546}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.3384760391246067},{"$f":"F19","v":3.3384760391246067},{"$f":"F19","v":3.3384760391246067},{"$nulls":4},{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R16*Bilans!F16+S16","v":9.924074074074074},{"v":0.2520176338869192,"d":"25.20%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.501041666666667},null,7.4230324074074066,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC16*Bilans!F16+AD16","v":3.479074074074074},3.3477882599580715,186.18724407756818,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":19.76882791291851},null,{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ16*Bilans!F16+AK16","v":9.997222222222222},{"v":0.25017365934981944,"d":"25.02%"},2.501041666666667,null,7.496180555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU16*Bilans!F16+AV16","v":2.850833333333333},2.743254716981132,152.56611108490569,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":24.12530254311605},null,{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB16*Bilans!F16+BC16","v":9.924074074074074},{"v":0.2520176338869192,"d":"25.20%"},2.501041666666667,null,7.4230324074074066,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W16<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W16<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W16<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W16<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W16<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM16*Bilans!F16+BN16","v":3.479074074074074},3.3477882599580715,186.18724407756818,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":19.76882791291851},null,{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F16<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F16<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F16<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F16<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F16*BT16+BU16","v":2.6581666666666663},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY16","v":3.1857942540685644}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":774.8975022940094},{"$nulls":9},{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R17*Bilans!F17+S17","v":9.839814814814815},{"v":0.2609191211066152,"d":"26.09%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.5673958333333333},null,7.272418981481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC17*Bilans!F17+AD17","v":3.427314814814815},3.297982180293501,188.66931557914046,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":20.641992975820607},null,{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ17*Bilans!F17+AK17","v":9.906944444444445},{"v":0.2591511285574092,"d":"25.92%"},2.5673958333333333,null,7.339548611111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU17*Bilans!F17+AV17","v":2.8129166666666667},2.7067688679245285,154.84748001179244,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":25.15062361131684},null,{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB17*Bilans!F17+BC17","v":9.839814814814815},{"v":0.2609191211066152,"d":"26.09%"},2.5673958333333333,null,7.272418981481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W17<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W17<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W17<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W17<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W17<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM17*Bilans!F17+BN17","v":3.427314814814815},3.297982180293501,188.66931557914046,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":20.641992975820607},null,{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F17<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F17<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F17<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F17<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F17*BT17+BU17","v":2.6245833333333333},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY17","v":3.226558663796764}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4300.409713886518},{"$nulls":5},{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R18*Bilans!F18+S18","v":9.811944444444444},{"v":0.26389710670101635,"d":"26.39%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.5893437500000003},null,7.222600694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC18*Bilans!F18+AD18","v":3.4101944444444445},3.28150786163522,189.45539526061322,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":20.936642664559695},null,{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ18*Bilans!F18+AK18","v":9.877083333333333},{"v":0.26215671799198487,"d":"26.22%"},2.5893437500000003,null,7.287739583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU18*Bilans!F18+AV18","v":2.800375},2.694700471698113,155.5765107081368,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":25.4958791233317},null,{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB18*Bilans!F18+BC18","v":9.811944444444444},{"v":0.26389710670101635,"d":"26.39%"},2.5893437500000003,null,7.222600694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W18<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W18<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W18<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W18<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W18<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM18*Bilans!F18+BN18","v":3.4101944444444445},3.28150786163522,189.45539526061322,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":20.936642664559695},null,{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F18<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F18<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F18<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F18<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F18*BT18+BU18","v":2.6134749999999998},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY18","v":3.240272852437179}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.3384760391246067},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4634.47819436784},{"$nulls":5},{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R19*Bilans!F19+S19","v":9.738055555555556},{"v":0.27187473257837236,"d":"27.19%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.64753125},null,7.090524305555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC19*Bilans!F19+AD19","v":3.364805555555556},3.2378317610062894,191.45542040212266,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":21.73231893868723},null,{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ19*Bilans!F19+AK19","v":9.797916666666666},{"v":0.2702136933871997,"d":"27.02%"},2.64753125,null,7.150385416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU19*Bilans!F19+AV19","v":2.767125},2.6627051886792454,157.44775483549532,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":26.426354971314993},null,{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB19*Bilans!F19+BC19","v":9.738055555555556},{"v":0.27187473257837236,"d":"27.19%"},2.64753125,null,7.090524305555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W19<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W19<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W19<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W19<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W19<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM19*Bilans!F19+BN19","v":3.364805555555556},3.2378317610062894,191.45542040212266,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":21.73231893868723},null,{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F19<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F19<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F19<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F19<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F19*BT19+BU19","v":2.5840249999999996},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY19","v":3.277202075453317}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":5037.3938467724665},{"$nulls":5},{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R20*Bilans!F20+S20","v":9.261018518518519},{"v":0.32644335076335496,"d":"32.64%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.0231979166666667},null,6.237820601851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC20*Bilans!F20+AD20","v":3.071768518518519},2.9558527253668765,201.43175671239518,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":27.43527504061781},null,{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ20*Bilans!F20+AK20","v":9.286805555555555},{"v":0.32553690271442465,"d":"32.55%"},3.0231979166666667,null,6.263607638888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU20*Bilans!F20+AV20","v":2.552458333333333},2.456139150943396,167.37790068455186,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":33.01711650532983},null,{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB20*Bilans!F20+BC20","v":9.261018518518519},{"v":0.32644335076335496,"d":"32.64%"},3.0231979166666667,null,6.237820601851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W20<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W20<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W20<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W20<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W20<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM20*Bilans!F20+BN20","v":3.071768518518519},2.9558527253668765,201.43175671239518,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":27.43527504061781},null,{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F20<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F20<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F20<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F20<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F20*BT20+BU20","v":2.3938916666666663},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY20","v":3.5374917799914045}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":8.9},{"$f":"R21*Bilans!F21+S21","v":8.9},{"v":0.3805758426966292,"d":"38.06%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.387125},null,5.512875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.1825},{"$f":"AC21*Bilans!F21+AD21","v":2.819125},2.712742924528302,208.5583887806604,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":33.72541834789164},null,{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.17954545454545467},{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.056818181818183},{"$f":"AJ21*Bilans!F21+AK21","v":8.683295454545455},{"v":0.39007367856254826,"d":"39.01%"},3.387125,null,5.296170454545455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.03552272727272726},{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.498659090909091},{"$f":"AU21*Bilans!F21+AV21","v":2.2269102272727275},2.1428758790737565,164.7464404590695,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":42.69420870029357},null,{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.012499999999999956},{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":8.8125},{"$f":"BB21*Bilans!F21+BC21","v":8.908125},{"v":0.3802287237774504,"d":"38.02%"},3.387125,null,5.521,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W21<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W21<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W21<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W21<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W21<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.62625},{"$f":"BM21*Bilans!F21+BN21","v":1.89525},1.8237311320754719,140.21027316509438,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":50.16550323176362},null,{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F21<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F21<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.03552272727272726},{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F21<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F21<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.498659090909091},{"$f":"Bilans!F21*BT21+BU21","v":2.2269102272727275},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY21","v":4.488866769523939}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R22*Bilans!F22+S22","v":10.077685185185185},{"v":0.2361725806007038,"d":"23.62%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.3800729166666668},null,7.697612268518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC22*Bilans!F22+AD22","v":3.5734351851851853},3.43858857442348,181.25402128786686,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":18.242072624381038},null,{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ22*Bilans!F22+AK22","v":10.161805555555555},{"v":0.23421752203922644,"d":"23.42%"},2.3800729166666668,null,7.781732638888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU22*Bilans!F22+AV22","v":2.919958333333333},2.8097712264150942,148.10795844398584,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":22.324587108834315},null,{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB22*Bilans!F22+BC22","v":10.077685185185185},{"v":0.2361725806007038,"d":"23.62%"},2.3800729166666668,null,7.697612268518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W22<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W22<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W22<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W22<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W22<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM22*Bilans!F22+BN22","v":3.5734351851851853},3.43858857442348,181.25402128786686,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":18.242072624381038},null,{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F22<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F22<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F22<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F22<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F22*BT22+BU22","v":2.719391666666666},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY22","v":3.1140685605628433}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R23*Bilans!F23+S23","v":9.59675925925926},{"v":0.28747226108350615,"d":"28.75%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.7588020833333333},null,6.837957175925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC23*Bilans!F23+AD23","v":3.2780092592592593},3.1543107966457025,194.9403501212002,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":23.31523183391003},null,{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ23*Bilans!F23+AK23","v":9.646527777777777},{"v":0.2859891296522929,"d":"28.60%"},2.7588020833333333,null,6.887725694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU23*Bilans!F23+AV23","v":2.7035416666666667},2.6015212264150946,160.77726369398584,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":28.269416660245042},null,{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB23*Bilans!F23+BC23","v":9.59675925925926},{"v":0.28747226108350615,"d":"28.75%"},2.7588020833333333,null,6.837957175925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W23<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W23<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W23<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W23<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W23<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM23*Bilans!F23+BN23","v":3.2780092592592593},3.1543107966457025,194.9403501212002,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":23.31523183391003},null,{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F23<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F23<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F23<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F23<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F23*BT23+BU23","v":2.527708333333333},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY23","v":3.3502172625493802}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":8.9},{"$f":"R24*Bilans!F24+S24","v":8.9},{"v":0.37386587078651684,"d":"37.39%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.32740625},null,5.57259375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.1825},{"$f":"AC24*Bilans!F24+AD24","v":2.84228125},2.735025353773585,206.35150913517094,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":32.8270530933559},null,{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.17954545454545467},{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.056818181818183},{"$f":"AJ24*Bilans!F24+AK24","v":8.770823863636364},{"v":0.3793721435674191,"d":"37.94%"},3.32740625,null,5.443417613636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.03552272727272726},{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.498659090909091},{"$f":"AU24*Bilans!F24+AV24","v":2.2442275568181818},2.15953972448542,162.93241324804484,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":41.574980761881385},null,{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.012499999999999956},{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":8.8125},{"$f":"BB24*Bilans!F24+BC24","v":8.90203125},{"v":0.3737805627226932,"d":"37.38%"},3.32740625,null,5.574625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W24<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W24<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W24<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W24<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W24<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.62625},{"$f":"BM24*Bilans!F24+BN24","v":1.9418333333333337},1.8685566037735852,140.97839150235848,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":48.04929233542183},null,{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F24<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F24<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.03552272727272726},{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F24<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F24<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.498659090909091},{"$f":"Bilans!F24*BT24+BU24","v":2.2442275568181818},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY24","v":4.463838528181016}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R25*Bilans!F25+S25","v":9.168981481481481},{"v":0.33762496844231255,"d":"33.76%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.0956770833333334},null,6.073304398148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC25*Bilans!F25+AD25","v":3.015231481481482},2.901449161425577,202.7714014576782,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":28.663137926269396},null,{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ25*Bilans!F25+AK25","v":9.188194444444445},{"v":0.3369189781573577,"d":"33.69%"},3.0956770833333334,null,6.092517361111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU25*Bilans!F25+AV25","v":2.5110416666666664},2.4162853773584905,168.86512395341978,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":34.418383804861854},null,{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB25*Bilans!F25+BC25","v":9.168981481481481},{"v":0.33762496844231255,"d":"33.76%"},3.0956770833333334,null,6.073304398148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W25<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W25<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W25<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W25<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W25<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM25*Bilans!F25+BN25","v":3.015231481481482},2.901449161425577,202.7714014576782,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":28.663137926269396},null,{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F25<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F25<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F25<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F25<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F25*BT25+BU25","v":2.3572083333333333},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY25","v":3.5925429132723763}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9508.55192},null,{"$f":"F26/F28","v":2918.9934763758642},{"$nulls":9},{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":8.9},{"$f":"R26*Bilans!F26+S26","v":8.9},{"v":0.3769054307116105,"d":"37.69%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.3544583333333335},null,5.545541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.1825},{"$f":"AC26*Bilans!F26+AD26","v":2.8317916666666667},2.724931603773585,207.35912025235854,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":33.23218457101658},null,{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.17954545454545467},{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.056818181818183},{"$f":"AJ26*Bilans!F26+AK26","v":8.731174242424244},{"v":0.38419326429590933,"d":"38.42%"},3.3544583333333335,null,5.37671590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.03552272727272726},{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.498659090909091},{"$f":"AU26*Bilans!F26+AV26","v":2.2363829545454545},2.1519911449399656,163.76007015649657,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":42.079833930973834},null,{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.012499999999999956},{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":8.8125},{"$f":"BB26*Bilans!F26+BC26","v":8.904791666666666},{"v":0.37670261797253357,"d":"37.67%"},3.3544583333333335,null,5.550333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W26<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W26<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W26<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W26<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W26<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.62625},{"$f":"BM26*Bilans!F26+BN26","v":1.9207314814814818},1.8482510482180297,140.64636001624743,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":48.99520013112288},null,{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F26<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F26<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.03552272727272726},{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F26<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F26<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.498659090909091},{"$f":"Bilans!F26*BT26+BU26","v":2.2363829545454545},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY26","v":4.475128084602124}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R27*Bilans!F27+S27","v":9.218240740740741},{"v":0.33161266912422027,"d":"33.16%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.056885416666667},null,6.161355324074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC27*Bilans!F27+AD27","v":3.045490740740741},2.930566561844864,202.0779499136531,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":28.00030156910794},null,{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ27*Bilans!F27+AK27","v":9.240972222222222},{"v":0.3307969489742241,"d":"33.08%"},3.056885416666667,null,6.184086805555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU27*Bilans!F27+AV27","v":2.5332083333333335},2.437615566037736,168.0863907600236,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":33.662710660065464},null,{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB27*Bilans!F27+BC27","v":9.218240740740741},{"v":0.33161266912422027,"d":"33.16%"},3.056885416666667,null,6.161355324074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W27<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W27<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W27<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W27<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W27<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM27*Bilans!F27+BN27","v":3.045490740740741},2.930566561844864,202.0779499136531,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":28.00030156910794},null,{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F27<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F27<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F27<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F27<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F27*BT27+BU27","v":2.3768416666666665},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY27","v":3.5628675699292507}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.257476248903967},{"$nulls":11},{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R28*Bilans!F28+S28","v":9.806759259259259},{"v":0.26445301804311083,"d":"26.45%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.5934270833333333},null,7.213332175925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC28*Bilans!F28+AD28","v":3.40700925925926},3.278442872117401,189.59972779101156,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":20.9917879263066},null,{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ28*Bilans!F28+AK28","v":9.871527777777777},{"v":0.26271790362293357,"d":"26.27%"},2.5934270833333333,null,7.2781006944444435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU28*Bilans!F28+AV28","v":2.7980416666666668},2.6924551886792454,155.7107415854953,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":25.560454186707965},null,{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB28*Bilans!F28+BC28","v":9.806759259259259},{"v":0.26445301804311083,"d":"26.45%"},2.5934270833333333,null,7.213332175925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W28<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W28<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W28<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W28<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W28<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM28*Bilans!F28+BN28","v":3.40700925925926},3.278442872117401,189.59972779101156,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":20.9917879263066},null,{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F28<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F28<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F28<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F28<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F28*BT28+BU28","v":2.611408333333333},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY28","v":3.242837202029527}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.700000000000001},{"$f":"R29*Bilans!F29+S29","v":11.65625},{"v":0.14165773011617516,"d":"14.17%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":1.6511979166666668},null,10.005052083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.12200000000000007},{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"AC29*Bilans!F29+AD29","v":4.261541666666667},4.100728773584906,144.4225414946934,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.22021080008213},null,{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.96},{"$f":"AJ29*Bilans!F29+AK29","v":11.394583333333333},{"v":0.1449107763191575,"d":"14.49%"},1.6511979166666668,null,9.743385416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.08399999999999999},{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.852},{"$f":"AU29*Bilans!F29+AV29","v":3.39975},3.2714575471698115,115.2166454893868,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":12.810899085717086},null,{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.700000000000001},{"$f":"BB29*Bilans!F29+BC29","v":11.65625},{"v":0.14165773011617516,"d":"14.17%"},1.6511979166666668,null,10.005052083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W29<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W29<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W29<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W29<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W29<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"BM29*Bilans!F29+BN29","v":4.089101851851852},3.9347961215932914,138.57860090736372,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":10.651203062340501},null,{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F29<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F29<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F29<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F29<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6607999999999996},{"$f":"Bilans!F29*BT29+BU29","v":3.1407333333333334},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY29","v":2.696304077505229}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.700000000000001},{"$f":"R30*Bilans!F30+S30","v":10.896250000000002},{"v":0.1800189285304577,"d":"18.00%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":1.9615312500000002},null,8.934718750000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.12200000000000007},{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"AC30*Bilans!F30+AD30","v":3.952475},3.803325,162.27551694374998,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":13.349748575259802},null,{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.96},{"$f":"AJ30*Bilans!F30+AK30","v":10.837250000000001},{"v":0.18099898498235253,"d":"18.10%"},1.9615312500000002,null,8.87571875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.08399999999999999},{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.852},{"$f":"AU30*Bilans!F30+AV30","v":3.18695},3.0666877358490567,130.84559895353772,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":16.556440326958374},null,{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.700000000000001},{"$f":"BB30*Bilans!F30+BC30","v":10.896250000000002},{"v":0.1800189285304577,"d":"18.00%"},1.9615312500000002,null,8.934718750000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W30<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W30<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W30<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W30<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W30<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"BM30*Bilans!F30+BN30","v":3.8470277777777775},3.7018569182389935,157.94620366627356,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":13.71566584592723},null,{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F30<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F30<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F30<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F30<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6607999999999996},{"$f":"Bilans!F30*BT30+BU30","v":2.95428},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY30","v":2.866475788694117}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.700000000000001},{"$f":"R31*Bilans!F31+S31","v":10.5775},{"v":0.19774875915859133,"d":"19.77%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.0916875},null,8.485812500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.12200000000000007},{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"AC31*Bilans!F31+AD31","v":3.82285},3.678591509433962,168.44454451273583,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":14.812923604117344},null,{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.96},{"$f":"AJ31*Bilans!F31+AK31","v":10.6035},{"v":0.19726387513556842,"d":"19.73%"},2.0916875,null,8.511812500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.08399999999999999},{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.852},{"$f":"AU31*Bilans!F31+AV31","v":3.0976999999999997},2.9808056603773583,136.4925815915094,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":18.280525874035572},null,{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.700000000000001},{"$f":"BB31*Bilans!F31+BC31","v":10.5775},{"v":0.19774875915859133,"d":"19.77%"},2.0916875,null,8.485812500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W31<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W31<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W31<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W31<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W31<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"BM31*Bilans!F31+BN31","v":3.7455},3.6041603773584905,165.03630575943393,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":15.118831931651313},null,{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F31<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F31<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F31<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F31<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6607999999999996},{"$f":"Bilans!F31*BT31+BU31","v":2.87608},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY31","v":2.944414652243072}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R37*Bilans!F37+S37","v":9.927314814814816},{"v":0.2516782866203423,"d":"25.17%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.4984895833333334},null,7.428825231481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC37*Bilans!F37+AD37","v":3.481064814814815},3.349703878406709,186.0886118350367,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":19.735763189743448},null,{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ37*Bilans!F37+AK37","v":10.000694444444445},{"v":0.2498316089160475,"d":"24.98%"},2.4984895833333334,null,7.502204861111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU37*Bilans!F37+AV37","v":2.8522916666666664},2.7446580188679244,152.47604541568393,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":24.086411511211743},null,{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB37*Bilans!F37+BC37","v":9.927314814814816},{"v":0.2516782866203423,"d":"25.17%"},2.4984895833333334,null,7.428825231481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W37<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W37<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W37<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W37<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W37<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM37*Bilans!F37+BN37","v":3.481064814814815},3.349703878406709,186.0886118350367,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":19.735763189743448},null,{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F37<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F37<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F37<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F37<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F37*BT37+BU37","v":2.6594583333333333},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY37","v":3.1842469524270003}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R44*Bilans!F44+S44","v":9.804814814814815},{"v":0.26466163638424056,"d":"26.47%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.5949583333333335},null,7.209856481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC44*Bilans!F44+AD44","v":3.405814814814815},3.2772935010482183,189.65369761215933,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":21.012493991757015},null,{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ44*Bilans!F44+AK44","v":9.869444444444444},{"v":0.26292851111736565,"d":"26.29%"},2.5949583333333335,null,7.27448611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU44*Bilans!F44+AV44","v":2.7971666666666666},2.69161320754717,155.76096470754717,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":25.58469761067747},null,{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB44*Bilans!F44+BC44","v":9.804814814814815},{"v":0.26466163638424056,"d":"26.47%"},2.5949583333333335,null,7.209856481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W44<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W44<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W44<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W44<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W44<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM44*Bilans!F44+BN44","v":3.405814814814815},3.2772935010482183,189.65369761215933,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":21.012493991757015},null,{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F44<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F44<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F44<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F44<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F44*BT44+BU44","v":2.610633333333333},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY44","v":3.243799879859264}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R61*Bilans!F61+S61","v":9.640833333333333},{"v":0.28255791338922986,"d":"28.26%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.72409375},null,6.916739583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC61*Bilans!F61+AD61","v":3.3050833333333336},3.18036320754717,193.90117912853773,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":22.812557172032978},null,{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ61*Bilans!F61+AK61","v":9.69375},{"v":0.28101547388781434,"d":"28.10%"},2.72409375,null,6.96965625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU61*Bilans!F61+AV61","v":2.723375},2.6206061320754714,159.77376981191034,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":27.68528113094965},null,{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB61*Bilans!F61+BC61","v":9.640833333333333},{"v":0.28255791338922986,"d":"28.26%"},2.72409375,null,6.916739583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W61<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W61<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W61<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W61<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W61<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM61*Bilans!F61+BN61","v":3.3050833333333336},3.18036320754717,193.90117912853773,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":22.812557172032978},null,{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F61<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F61<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F61<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F61<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F61*BT61+BU61","v":2.5452749999999997},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY61","v":3.3270951441487684}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.700000000000001},{"$f":"R71*Bilans!F71+S71","v":10.766250000000001},{"v":0.18712314718061845,"d":"18.71%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.0146145833333335},null,8.751635416666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.12200000000000007},{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"AC71*Bilans!F71+AD71","v":3.899608333333333},3.7524533018867925,164.88561242488205,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":13.934748361480745},null,{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.96},{"$f":"AJ71*Bilans!F71+AK71","v":10.741916666666667},{"v":0.18754703148879392,"d":"18.75%"},2.0146145833333335,null,8.727302083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.08399999999999999},{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.852},{"$f":"AU71*Bilans!F71+AV71","v":3.15055},3.031661320754717,133.21347217995282,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":17.247801442076245},null,{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.700000000000001},{"$f":"BB71*Bilans!F71+BC71","v":10.766250000000001},{"v":0.18712314718061845,"d":"18.71%"},2.0146145833333335,null,8.751635416666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W71<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W71<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W71<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W71<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W71<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"BM71*Bilans!F71+BN71","v":3.80562037037037},3.662012054507337,160.91155618409326,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":14.278896880101799},null,{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F71<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F71<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F71<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F71<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6607999999999996},{"$f":"Bilans!F71*BT71+BU71","v":2.9223866666666667},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY71","v":2.897758941215829}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.700000000000001},{"$f":"R77*Bilans!F77+S77","v":10.405000000000001},{"v":0.20779673234022103,"d":"20.78%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.162125},null,8.242875000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.12200000000000007},{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"AC77*Bilans!F77+AD77","v":3.7527},3.6110886792452828,171.45810157924524,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":15.646912889386307},null,{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.96},{"$f":"AJ77*Bilans!F77+AK77","v":10.477},{"v":0.20636871241767682,"d":"20.64%"},2.162125,null,8.314875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.08399999999999999},{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.852},{"$f":"AU77*Bilans!F77+AV77","v":3.0494},2.9343283018867923,139.32484210188676,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":19.25564701252705},null,{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.700000000000001},{"$f":"BB77*Bilans!F77+BC77","v":10.405000000000001},{"v":0.20779673234022103,"d":"20.78%"},2.162125,null,8.242875000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W77<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W77<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W77<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W77<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W77<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"BM77*Bilans!F77+BN77","v":3.690555555555555},3.5512893081761003,168.6187676415094,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":15.910387776606953},null,{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F77<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F77<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F77<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F77<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6607999999999996},{"$f":"Bilans!F77*BT77+BU77","v":2.83376},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY77","v":2.9883871933485042}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R94*Bilans!F94+S94","v":10.043333333333333},{"v":0.2396739130434783,"d":"23.97%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.407125},null,7.636208333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC94*Bilans!F94+AD94","v":3.552333333333334},3.418283018867925,182.40300016981135,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":18.576457727315375},null,{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ94*Bilans!F94+AK94","v":10.125},{"v":0.23774074074074075,"d":"23.77%"},2.407125,null,7.717874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU94*Bilans!F94+AV94","v":2.9045},2.7948962264150943,149.13845753773583,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":22.719838182131173},null,{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB94*Bilans!F94+BC94","v":10.043333333333333},{"v":0.2396739130434783,"d":"23.97%"},2.407125,null,7.636208333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W94<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W94<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W94<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W94<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W94<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM94*Bilans!F94+BN94","v":3.552333333333334},3.418283018867925,182.40300016981135,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":18.576457727315375},null,{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F94<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F94<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F94<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F94<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F94*BT94+BU94","v":2.7056999999999998},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY94","v":3.1298266966120623}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"R104*Bilans!F104+S104","v":12.204375},{"v":0.09397500896195013,"d":"9.40%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":1.1469062500000002},null,11.05746875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.08899999999999997},{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.260000000000001},{"$f":"AC104*Bilans!F104+AD104","v":5.2067375},5.010256839622642,115.81584454050707,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.490285903600862},null,{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"AJ104*Bilans!F104+AK104","v":12.204375},{"v":0.09397500896195013,"d":"9.40%"},1.1469062500000002,null,11.05746875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.08899999999999997},{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.260000000000001},{"$f":"AU104*Bilans!F104+AV104","v":5.2067375},5.010256839622642,115.81584454050707,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.490285903600862},null,{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"BB104*Bilans!F104+BC104","v":12.204375},{"v":0.09397500896195013,"d":"9.40%"},1.1469062500000002,null,11.05746875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W104<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W104<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W104<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W104<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W104<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.260000000000001},{"$f":"BM104*Bilans!F104+BN104","v":5.276472222222223},5.077360062893082,117.36698587382077,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":5.417725384700424},null,{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F104<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F104<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.0492},{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F104<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F104<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.128},{"$f":"Bilans!F104*BT104+BU104","v":3.651365},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY104","v":2.3192346130894212}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F116<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F116<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F116<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F116<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F116<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F116<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F116<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.0492},{"$f":"IF(Bilans!F116<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F116<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F116<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F116<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F116<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F116<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F116<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F116<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.128},{"$f":"Bilans!F116*BT116+BU116","v":3.631275},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY116","v":2.332065760104441}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F119<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F119<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F119<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F119<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F119<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F119<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F119<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.0492},{"$f":"IF(Bilans!F119<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F119<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F119<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F119<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F119<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F119<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F119<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F119<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.128},{"$f":"Bilans!F119*BT119+BU119","v":3.78933},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY119","v":2.234794038266199}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F136<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F136<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F136<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F136<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F136<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F136<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F136<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.0492},{"$f":"IF(Bilans!F136<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F136<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F136<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F136<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F136<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F136<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F136<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F136<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.128},{"$f":"Bilans!F136*BT136+BU136","v":3.87666},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY136","v":2.1844505561548484}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F142<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F142<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F142<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F142<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F142<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F142<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F142<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.0492},{"$f":"IF(Bilans!F142<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F142<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F142<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F142<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F142<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F142<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F142<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F142<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.128},{"$f":"Bilans!F142*BT142+BU142","v":3.79794},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY142","v":2.2297277189800933}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F152<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F152<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F152<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F152<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F152<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F152<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F152<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.0492},{"$f":"IF(Bilans!F152<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F152<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F152<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F152<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F152<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F152<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F152<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F152<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.128},{"$f":"Bilans!F152*BT152+BU152","v":3.942875},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY152","v":2.1477658036390337}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F169<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F169<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F169<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F169<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F169<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F169<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F169<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.0492},{"$f":"IF(Bilans!F169<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F169<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F169<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F169<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F169<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F169<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F169<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F169<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.128},{"$f":"Bilans!F169*BT169+BU169","v":4.024055000000001},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY169","v":2.104437462465909}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F175<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F175<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F175<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F175<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F175<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F175<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F175<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.0492},{"$f":"IF(Bilans!F175<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F175<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F175<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F175<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F175<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F175<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F175<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F175<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.128},{"$f":"Bilans!F175*BT175+BU175","v":3.86764},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY175","v":2.189545069609182}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F185<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F185<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F185<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F185<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F185<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F185<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F185<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.0492},{"$f":"IF(Bilans!F185<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F185<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F185<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F185<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F185<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F185<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F185<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F185<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.128},{"$f":"Bilans!F185*BT185+BU185","v":4.10667},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY185","v":2.062101920296312}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F201<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F201<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F201<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F201<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F201<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F201<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F201<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.0492},{"$f":"IF(Bilans!F201<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F201<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F201<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F201<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F201<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F201<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F201<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F201<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.128},{"$f":"Bilans!F201*BT201+BU201","v":4.053165},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY201","v":2.08932330487983}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F211<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F211<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F211<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F211<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F211<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F211<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F211<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.09559999999999995},{"$f":"IF(Bilans!F211<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F211<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F211<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F211<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F211<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F211<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F211<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F211<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.200000000000001},{"$f":"Bilans!F211*BT211+BU211","v":4.279698333333333},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY211","v":1.9787310771568998}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F217<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F217<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F217<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F217<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F217<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F217<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F217<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.0492},{"$f":"IF(Bilans!F217<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F217<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F217<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F217<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F217<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F217<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F217<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F217<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.128},{"$f":"Bilans!F217*BT217+BU217","v":3.9457449999999996},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY217","v":2.1462035922299227}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F234<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F234<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F234<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F234<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F234<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F234<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F234<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.09559999999999995},{"$f":"IF(Bilans!F234<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F234<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F234<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F234<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F234<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F234<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F234<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F234<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.200000000000001},{"$f":"Bilans!F234*BT234+BU234","v":4.537021666666667},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY234","v":1.8665046621311239}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F244<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F244<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F244<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F244<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F244<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F244<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F244<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.0492},{"$f":"IF(Bilans!F244<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F244<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F244<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F244<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F244<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F244<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F244<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F244<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.128},{"$f":"Bilans!F244*BT244+BU244","v":3.81352},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY244","v":2.220618245878678}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"R250*Bilans!F250+S250","v":11.9975},{"v":0.08151350975897756,"d":"8.15%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":0.9779583333333333},null,11.019541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.08899999999999997},{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.260000000000001},{"$f":"AC250*Bilans!F250+AD250","v":5.329483333333334},5.128370754716982,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"AJ250*Bilans!F250+AK250","v":11.9975},{"v":0.08151350975897756,"d":"8.15%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":11.019541666666667},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.08899999999999997},{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.260000000000001},{"$f":"AU250*Bilans!F250+AV250","v":5.329483333333334},5.128370754716982,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"BB250*Bilans!F250+BC250","v":11.9975},{"v":0.08151350975897756,"d":"8.15%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":11.019541666666667},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W250<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W250<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W250<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W250<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W250<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.260000000000001},{"$f":"BM250*Bilans!F250+BN250","v":5.40825925925926},5.204174004192874,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F250<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F250<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.0492},{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F250<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F250<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.128},{"$f":"Bilans!F250*BT250+BU250","v":3.71922},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY250","v":2.276921530058253}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W260<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W260<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W260<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W260<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W260<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.8087870370370371},1.740530922431866,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F260<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F260<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.0492},{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F260<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F260<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.128},{"$f":"Bilans!F260*BT260+BU260","v":4.059315000000001},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY260","v":2.086157909160352}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"R277*Bilans!F277+S277","v":11.625625000000001},{"v":0.057997777897245674,"d":"5.80%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":0.6742604166666668},null,10.951364583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.08899999999999997},{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.260000000000001},{"$f":"AC277*Bilans!F277+AD277","v":5.550129166666666},5.340690330188679,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"AJ277*Bilans!F277+AK277","v":11.625625000000001},{"v":0.057997777897245674,"d":"5.80%"},0.6742604166666668,null,10.951364583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.08899999999999997},{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.260000000000001},{"$f":"AU277*Bilans!F277+AV277","v":5.550129166666666},5.340690330188679,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"BB277*Bilans!F277+BC277","v":11.625625000000001},{"v":0.057997777897245674,"d":"5.80%"},0.6742604166666668,null,10.951364583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W277<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W277<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W277<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W277<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W277<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.260000000000001},{"$f":"BM277*Bilans!F277+BN277","v":5.645157407407408},5.432132599580713,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F277<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F277<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.0492},{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F277<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F277<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.128},{"$f":"Bilans!F277*BT277+BU277","v":3.841195},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY277","v":2.2046191596686073}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"R286*Bilans!F286+S286","v":11.95125},{"v":0.07866854931492522,"d":"7.87%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":0.9401875},null,11.0110625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.08899999999999997},{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.260000000000001},{"$f":"AC286*Bilans!F286+AD286","v":5.356925},5.154776886792453,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"AJ286*Bilans!F286+AK286","v":11.95125},{"v":0.07866854931492522,"d":"7.87%"},0.9401875,null,11.0110625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.08899999999999997},{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.260000000000001},{"$f":"AU286*Bilans!F286+AV286","v":5.356925},5.154776886792453,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"BB286*Bilans!F286+BC286","v":11.95125},{"v":0.07866854931492522,"d":"7.87%"},0.9401875,null,11.0110625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W286<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W286<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W286<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W286<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W286<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.260000000000001},{"$f":"BM286*Bilans!F286+BN286","v":5.437722222222223},5.232525157232705,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F286<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F286<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.0492},{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F286<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F286<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.128},{"$f":"Bilans!F286*BT286+BU286","v":3.7343900000000003},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY286","v":2.267672121289757}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.633333333333335},{"$f":"R292*Bilans!F292+S292","v":12.129166666666668},{"v":0.11134833390587424,"d":"11.13%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":1.3505624999999999},null,10.778604166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.27666666666666667},{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.3833333333333337},{"$f":"AC292*Bilans!F292+AD292","v":4.866416666666668},4.682778301886794,131.13418217688678,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.116323441272663},null,{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.333333333333334},{"$f":"AJ292*Bilans!F292+AK292","v":11.829166666666667},{"v":0.1141722437477985,"d":"11.42%"},1.3505624999999999,null,10.478604166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.2733333333333334},{"$f":"AU292*Bilans!F292+AV292","v":3.769166666666667},3.626933962264151,101.56684521226413,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":9.187971258014588},null,{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.633333333333335},{"$f":"BB292*Bilans!F292+BC292","v":12.129166666666668},{"v":0.11134833390587424,"d":"11.13%"},1.3505624999999999,null,10.778604166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W292<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W292<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W292<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W292<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W292<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.3833333333333337},{"$f":"BM292*Bilans!F292+BN292","v":3.240944444444445},3.118644654088051,87.33296557075471,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":10.68546394226648},null,{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F292<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F292<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.148},{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F292<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F292<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.14},{"$f":"Bilans!F292*BT292+BU292","v":3.4683},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY292","v":2.4416492497832527}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.633333333333335},{"$f":"R309*Bilans!F309+S309","v":11.875000000000002},{"v":0.12946315789473684,"d":"12.95%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":1.5373750000000002},null,10.337625000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.27666666666666667},{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.3833333333333337},{"$f":"AC309*Bilans!F309+AD309","v":4.4445},4.276783018867924,138.93984993396225,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.039394757565532},null,{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.333333333333334},{"$f":"AJ309*Bilans!F309+AK309","v":11.575000000000001},{"v":0.1328185745140389,"d":"13.28%"},1.5373750000000002,null,10.037625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.2733333333333334},{"$f":"AU309*Bilans!F309+AV309","v":3.5149999999999997},3.3823584905660375,109.88268028301887,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":11.42975533428165},null,{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.633333333333335},{"$f":"BB309*Bilans!F309+BC309","v":11.875000000000002},{"v":0.12946315789473684,"d":"12.95%"},1.5373750000000002,null,10.337625000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W309<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W309<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W309<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W309<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W309<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.3833333333333337},{"$f":"BM309*Bilans!F309+BN309","v":3.0952222222222225},2.9784213836477993,96.75997549056606,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":12.979872563449042},null,{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F309<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F309<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.148},{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F309<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F309<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.14},{"$f":"Bilans!F309*BT309+BU309","v":3.2426},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY309","v":2.6115993625557437}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.633333333333335},{"$f":"R315*Bilans!F315+S315","v":12.291666666666668},{"v":0.10015932203389834,"d":"10.02%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":1.2311250000000005},null,11.060541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.27666666666666667},{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.3833333333333337},{"$f":"AC315*Bilans!F315+AD315","v":5.136166666666666},4.942349056603773,124.23582823584908,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.052391212642375},null,{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.333333333333334},{"$f":"AJ315*Bilans!F315+AK315","v":11.991666666666667},{"v":0.10266504517025715,"d":"10.27%"},1.2311250000000005,null,10.760541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.2733333333333334},{"$f":"AU315*Bilans!F315+AV315","v":3.931666666666666},3.7833018867924526,95.10085952830191,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.906593471810092},null,{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.633333333333335},{"$f":"BB315*Bilans!F315+BC315","v":12.291666666666668},{"v":0.10015932203389834,"d":"10.02%"},1.2311250000000005,null,11.060541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W315<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W315<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W315<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W315<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W315<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.3833333333333337},{"$f":"BM315*Bilans!F315+BN315","v":3.3341111111111115},3.2082955974842773,80.6469264339623,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":9.323651481321026},null,{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F315<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F315<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.148},{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F315<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F315<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.14},{"$f":"Bilans!F315*BT315+BU315","v":3.6125999999999996},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY315","v":2.3441211573446425}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.700000000000001},{"$f":"R325*Bilans!F325+S325","v":11.15375},{"v":0.16643598939071316,"d":"16.64%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":1.856385416666667},null,9.297364583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.12200000000000007},{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"AC325*Bilans!F325+AD325","v":4.057191666666666},3.9040900943396224,156.72286467959907,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.236005406038252},null,{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.96},{"$f":"AJ325*Bilans!F325+AK325","v":11.026083333333334},{"v":0.16836308601573544,"d":"16.84%"},1.856385416666667,null,9.169697916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.08399999999999999},{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.852},{"$f":"AU325*Bilans!F325+AV325","v":3.25905},3.136066981132075,125.8919208403302,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.232604337664867},null,{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.700000000000001},{"$f":"BB325*Bilans!F325+BC325","v":11.15375},{"v":0.16643598939071316,"d":"16.64%"},1.856385416666667,null,9.297364583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W325<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W325<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W325<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W325<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W325<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"BM325*Bilans!F325+BN325","v":3.929046296296296},3.7807803983228507,151.77281272497382,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.635081244388308},null,{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F325<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F325<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F325<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F325<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6607999999999996},{"$f":"Bilans!F325*BT325+BU325","v":3.017453333333333},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY325","v":2.806463317750263}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R342*Bilans!F342+S342","v":10.201481481481482},{"v":0.22375018152773746,"d":"22.38%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.2825833333333336},null,7.918898148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC342*Bilans!F342+AD342","v":3.649481481481482},3.511765199161426,176.89463661215936,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":17.069102460014612},null,{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ342*Bilans!F342+AK342","v":10.294444444444444},{"v":0.2217296276308689,"d":"22.17%"},2.2825833333333336,null,8.011861111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU342*Bilans!F342+AV342","v":2.9756666666666667},2.863377358490566,144.2340443018868,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":20.93425786938501},null,{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB342*Bilans!F342+BC342","v":10.201481481481482},{"v":0.22375018152773746,"d":"22.38%"},2.2825833333333336,null,7.918898148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W342<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W342<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W342<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W342<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W342<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM342*Bilans!F342+BN342","v":3.649481481481482},3.511765199161426,176.89463661215936,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":17.069102460014612},null,{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F342<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F342<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F342<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F342<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F342*BT342+BU342","v":2.768733333333333},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY342","v":3.058572666089159}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R352*Bilans!F352+S352","v":9.931203703703703},{"v":0.25127136224209146,"d":"25.13%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.4954270833333334},null,7.43577662037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC352*Bilans!F352+AD352","v":3.483453703703704},3.3520026205450737,185.9699433884958,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":19.696135407335735},null,{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ352*Bilans!F352+AK352","v":10.004861111111111},{"v":0.24942146178940794,"d":"24.94%"},2.4954270833333334,null,7.509434027777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU352*Bilans!F352+AV352","v":2.8540416666666664},2.7463419811320753,152.36773969870282,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":24.03979473553586},null,{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB352*Bilans!F352+BC352","v":9.931203703703703},{"v":0.25127136224209146,"d":"25.13%"},2.4954270833333334,null,7.43577662037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W352<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W352<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W352<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W352<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W352<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM352*Bilans!F352+BN352","v":3.483453703703704},3.3520026205450737,185.9699433884958,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":19.696135407335735},null,{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F352<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F352<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F352<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F352<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F352*BT352+BU352","v":2.661008333333333},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY352","v":3.182392173276392}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R358*Bilans!F358+S358","v":10.234537037037038},{"v":0.22048404096514165,"d":"22.05%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.2565520833333337},null,7.977984953703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC358*Bilans!F358+AD358","v":3.6697870370370373},3.5313045073375267,175.67268815264674,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":16.764124242753006},null,{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ358*Bilans!F358+AK358","v":10.32986111111111},{"v":0.21844941176470592,"d":"21.84%"},2.2565520833333337,null,8.073309027777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU358*Bilans!F358+AV358","v":2.9905416666666667},2.877691037735849,143.1572154770047,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":20.571780195895386},null,{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB358*Bilans!F358+BC358","v":10.234537037037038},{"v":0.22048404096514165,"d":"22.05%"},2.2565520833333337,null,7.977984953703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W358<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W358<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W358<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W358<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W358<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM358*Bilans!F358+BN358","v":3.6697870370370373},3.5313045073375267,175.67268815264674,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":16.764124242753006},null,{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F358<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F358<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F358<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F358<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F358*BT358+BU358","v":2.781908333333333},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY358","v":3.0440873955312173}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.700000000000001},{"$f":"R369*Bilans!F369+S369","v":10.321250000000001},{"v":0.21279621331395585,"d":"21.28%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.196322916666667},null,8.124927083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.12200000000000007},{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"AC369*Bilans!F369+AD369","v":3.7186416666666666},3.5783155660377357,172.8389038918632,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":16.063167554460968},null,{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.96},{"$f":"AJ369*Bilans!F369+AK369","v":10.415583333333334},{"v":0.21086893036875837,"d":"21.09%"},2.196322916666667,null,8.219260416666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.08399999999999999},{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.852},{"$f":"AU369*Bilans!F369+AV369","v":3.02595},2.9117632075471698,140.6432585101415,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":19.740301117555365},null,{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.700000000000001},{"$f":"BB369*Bilans!F369+BC369","v":10.321250000000001},{"v":0.21279621331395585,"d":"21.28%"},2.196322916666667,null,8.124927083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W369<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W369<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W369<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W369<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W369<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"BM369*Bilans!F369+BN369","v":3.6638796296296294},3.5256200209643604,170.29361684761528,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":16.303255075196045},null,{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F369<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F369<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F369<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F369<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6607999999999996},{"$f":"Bilans!F369*BT369+BU369","v":2.813213333333333},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY369","v":3.010213264910561}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"R370*Bilans!F370+S370","v":10.113333333333333},{"v":0.23256427158866186,"d":"23.26%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.3520000000000003},null,7.761333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"AC370*Bilans!F370+AD370","v":3.5953333333333335},3.4596603773584906,180.03380671698113,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":17.89921935842759},null,{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ370*Bilans!F370+AK370","v":10.2},{"v":0.2305882352941177,"d":"23.06%"},2.3520000000000003,null,7.847999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU370*Bilans!F370+AV370","v":2.936},2.8252075471698115,147.01815033962265,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":21.918821525885555},null,{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.988888888888889},{"$f":"BB370*Bilans!F370+BC370","v":10.113333333333333},{"v":0.23256427158866186,"d":"23.26%"},2.3520000000000003,null,7.761333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W370<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W370<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W370<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W370<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W370<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.518888888888889},{"$f":"BM370*Bilans!F370+BN370","v":3.5953333333333335},3.4596603773584906,180.03380671698113,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":17.89921935842759},null,{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F370<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F370<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F370<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F370<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F370*BT370+BU370","v":2.7335999999999996},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY370","v":3.0978826796251306}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.700000000000001},{"$f":"R371*Bilans!F371+S371","v":10.471250000000001},{"v":0.2038985714854164,"d":"20.39%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.1350729166666667},null,8.336177083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.12200000000000007},{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"AC371*Bilans!F371+AD371","v":3.7796416666666666},3.6370136792452827,170.32771537299527,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":15.322951029308335},null,{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.96},{"$f":"AJ371*Bilans!F371+AK371","v":10.525583333333334},{"v":0.20284604178707435,"d":"20.28%"},2.1350729166666667,null,8.390510416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.08399999999999999},{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.852},{"$f":"AU371*Bilans!F371+AV371","v":3.0679499999999997},2.9521783018867924,138.25567618938678,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":18.877512399702297},null,{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.700000000000001},{"$f":"BB371*Bilans!F371+BC371","v":10.471250000000001},{"v":0.2038985714854164,"d":"20.39%"},2.1350729166666667,null,8.336177083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W371<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W371<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W371<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W371<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W371<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.09555555555555555},{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"BM371*Bilans!F371+BN371","v":3.711657407407407},3.571594863731656,167.26403775956499,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":15.60361256701234},null,{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F371<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F371<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F371<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F371<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6607999999999996},{"$f":"Bilans!F371*BT371+BU371","v":2.850013333333333},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY371","v":2.9713447281029994}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.8205427657286095},{"$f":"SUM(AF7:AF372)/229","v":3.6785730962575425},{"$f":"SUM(AG7:AG372)/Z373","v":3.49117805495539},{"$f":"SUM(AH7:AH372)","v":3332.208809587152},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.2648912652507627},{"$f":"SUM(AX7:AX372)/229","v":3.143792717089738},{"$f":"SUM(AY7:AY372)/AR373","v":2.8770925907951526},{"$f":"SUM(AZ7:AZ372)","v":4069.1929424731},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9508.55192},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.6538464030405935},{"$f":"SUM(BP7:BP372)/229","v":3.517283544685825},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.257476248903967},{"$f":"SUM(BR7:BR372)","v":3666.277290068473},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":968.2009042993665},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.3384760391246067}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-AWO-A14","index":69,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4385.6371145083995},null,null,"COP",{"$f":"K13","v":3.7884702472690996},{"$f":"L13","v":3.2417758435234374},{"$f":"M13","v":3.5397892027382283},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.999135542569338},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.999135542569338},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999135542569338},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.5397892027382283},null,null,"Udział 2ŹC",{"$f":"1-K3","v":8.6445743066199121E-4},{"$f":"1-L3","v":8.6445743066199121E-4},{"$f":"1-M3","v":8.6445743066199121E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.999135542569338},null,null,"COP-Inst",{"$f":"K14","v":3.7893354526329674},{"$f":"L14","v":3.242641048887305},{"$f":"M14","v":3.5406544081020956}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":8.6445743066199121E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.5406544081020956},{"$nulls":10},{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"R7*Bilans!F7+S7","v":13.078833333333334},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.16523676933467565,"d":"16.52%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":10.917729166666668},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"AC7*Bilans!F7+AD7","v":4.079483333333333},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.9255405660377356},{"$f":"AF7*Z7","v":186.2924158721698},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":14.386104040952901},null,{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.34},{"$f":"AJ7*Bilans!F7+AK7","v":12.7645},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.16930582213691622,"d":"16.93%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":10.603395833333334},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11599999999999992},{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0080000000000005},{"$f":"AU7*Bilans!F7+AV7","v":3.281566666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.1577339622641514},{"$f":"AX7*AR7","v":149.85500178018873},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":17.884101597814052},null,{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"BB7*Bilans!F7+BC7","v":13.078833333333334},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.16523676933467565,"d":"16.52%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":10.917729166666668},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W7<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W7<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W7<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W7<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W7<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"BM7*Bilans!F7+BN7","v":3.968379629629629},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.818629454926624},{"$f":"BP7*BJ7","v":181.21878872772535},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":14.788875345614061},null,{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F7<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F7<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.09999999999999991},{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F7<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F7<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8280000000000003},{"$f":"Bilans!F7*BT7+BU7","v":3.063833333333333},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY7","v":2.7639793590893507}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R8*Bilans!F8+S8","v":12.292962962962964},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.20694088759000936,"d":"20.69%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":9.749046296296296},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC8*Bilans!F8+AD8","v":3.691074074074074},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.5517882599580712},{"$f":"AF8*Z8","v":201.187494197065},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":18.97814708154808},null,{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ8*Bilans!F8+AK8","v":12.085185185185184},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.21049877413423235,"d":"21.05%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":9.541268518518518},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU8*Bilans!F8+AV8","v":2.994074074074074},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.881090146750524},{"$f":"AX8*AR8","v":163.19647027253671},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":23.396130133597232},null,{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB8*Bilans!F8+BC8","v":12.292962962962964},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.20694088759000936,"d":"20.69%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":9.749046296296296},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W8<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W8<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W8<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W8<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W8<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM8*Bilans!F8+BN8","v":3.691074074074074},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.5517882599580712},{"$f":"BP8*BJ8","v":201.187494197065},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":18.97814708154808},null,{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F8<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F8<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F8<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F8<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F8*BT8+BU8","v":2.8042074074074077},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY8","v":3.0198807943569963}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2511.3032398706423},{"$nulls":9},{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R9*Bilans!F9+S9","v":12.090648148148148},{"v":0.21842467012306727,"d":"21.84%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.6408958333333334},null,9.449752314814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC9*Bilans!F9+AD9","v":3.5969537037037034},3.4612196016771484,204.11331174030397,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":20.274958851497285},null,{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ9*Bilans!F9+AK9","v":11.909259259259258},{"v":0.22175147721971702,"d":"22.18%"},2.6408958333333334,null,9.268363425925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU9*Bilans!F9+AV9","v":2.9237037037037035},2.813375262054507,165.9089592662474,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":24.943734291867244},null,{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB9*Bilans!F9+BC9","v":12.090648148148148},{"v":0.21842467012306727,"d":"21.84%"},2.6408958333333334,null,9.449752314814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W9<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W9<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W9<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W9<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W9<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM9*Bilans!F9+BN9","v":3.5969537037037034},3.4612196016771484,204.11331174030397,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":20.274958851497285},null,{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F9<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F9<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F9<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F9<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F9*BT9+BU9","v":2.7401703703703704},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY9","v":3.0904545880038268}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R10*Bilans!F10+S10","v":10.796898148148149},{"v":0.3020360142873682,"d":"30.20%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.2610520833333334},null,7.535846064814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC10*Bilans!F10+AD10","v":2.9950787037037037},2.8820568658280923,212.85503033995022,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":30.49479992642251},null,{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ10*Bilans!F10+AK10","v":10.784259259259258},{"v":0.30238999313127846,"d":"30.24%"},3.2610520833333334,null,7.523207175925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU10*Bilans!F10+AV10","v":2.4737037037037037},2.3803563941299792,175.80181657756813,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":36.922096084743224},null,{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB10*Bilans!F10+BC10","v":10.796898148148149},{"v":0.3020360142873682,"d":"30.20%"},3.2610520833333334,null,7.535846064814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W10<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W10<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W10<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W10<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W10<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM10*Bilans!F10+BN10","v":2.9950787037037037},2.8820568658280923,212.85503033995022,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":30.49479992642251},null,{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F10<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F10<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F10<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F10<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F10*BT10+BU10","v":2.3306703703703704},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY10","v":3.633449071426404}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.7863017771162464},{"$nulls":11},{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R11*Bilans!F11+S11","v":10.972592592592592},{"v":0.28952440423951936,"d":"28.95%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.1768333333333336},null,7.795759259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC11*Bilans!F11+AD11","v":3.076814814814815},2.9607085953878407,212.67954124109016,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":28.872297710475},null,{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ11*Bilans!F11+AK11","v":10.937037037037037},{"v":0.2904656281747376,"d":"29.05%"},3.1768333333333336,null,7.760203703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU11*Bilans!F11+AV11","v":2.5348148148148146},2.4391614255765197,175.21472184486373,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":35.04583956750439},null,{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB11*Bilans!F11+BC11","v":10.972592592592592},{"v":0.28952440423951936,"d":"28.95%"},3.1768333333333336,null,7.795759259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W11<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W11<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W11<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W11<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W11<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM11*Bilans!F11+BN11","v":3.076814814814815},2.9607085953878407,212.67954124109016,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":28.872297710475},null,{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F11<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F11<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F11<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F11<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F11*BT11+BU11","v":2.3862814814814817},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY11","v":3.548773335728111}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R12*Bilans!F12+S12","v":10.730879629629628},{"v":0.3068432440128222,"d":"30.68%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.2926979166666674},null,7.438181712962961,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC12*Bilans!F12+AD12","v":2.9643657407407407},2.852502882599581,212.83878945944707,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":31.12759431081847},null,{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ12*Bilans!F12+AK12","v":10.726851851851851},{"v":0.3069584592145016,"d":"30.70%"},3.2926979166666674,null,7.434153935185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU12*Bilans!F12+AV12","v":2.4507407407407404},2.3582599580712786,175.96097720649894,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":37.65129972041711},null,{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB12*Bilans!F12+BC12","v":10.730879629629628},{"v":0.3068432440128222,"d":"30.68%"},3.2926979166666674,null,7.438181712962961,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W12<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W12<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W12<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W12<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W12<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM12*Bilans!F12+BN12","v":2.9643657407407407},2.852502882599581,212.83878945944707,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":31.12759431081847},null,{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F12<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F12<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F12<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F12<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F12*BT12+BU12","v":2.309774074074074},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY12","v":3.6663205237585834}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3076.3360236861085},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.7884702472690996},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.2417758435234374},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.5397892027382283},{"$nulls":4},{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R13*Bilans!F13+S13","v":10.81712962962963},{"v":0.30057457735929816,"d":"30.06%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.251354166666667},null,7.5657754629629625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC13*Bilans!F13+AD13","v":3.004490740740741},2.891113731656185,212.85102070885748,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":30.303468881458308},null,{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ13*Bilans!F13+AK13","v":10.80185185185185},{"v":0.30099969998285625,"d":"30.10%"},3.251354166666667,null,7.550497685185183,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU13*Bilans!F13+AV13","v":2.4807407407407407},2.3871278825995805,175.74632253668761,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":36.7013328605554},null,{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB13*Bilans!F13+BC13","v":10.81712962962963},{"v":0.30057457735929816,"d":"30.06%"},3.251354166666667,null,7.5657754629629625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W13<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W13<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W13<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W13<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W13<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM13*Bilans!F13+BN13","v":3.004490740740741},2.891113731656185,212.85102070885748,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":30.303468881458308},null,{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F13<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F13<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F13<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F13<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F13*BT13+BU13","v":2.3370740740740743},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY13","v":3.6234932332550653}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.7893354526329674},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.242641048887305},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.5406544081020956},{"$nulls":4},{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R14*Bilans!F14+S14","v":11.55398148148148},{"v":0.2508352499939896,"d":"25.08%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.8981458333333334},null,8.655835648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC14*Bilans!F14+AD14","v":3.347287037037037},3.220974318658281,209.83198247615306,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":24.068228222413392},null,{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ14*Bilans!F14+AK14","v":11.442592592592591},{"v":0.25327702702702704,"d":"25.33%"},2.8981458333333334,null,8.544446759259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU14*Bilans!F14+AV14","v":2.737037037037037},2.6337526205450734,171.57713134171908,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":29.434482341001353},null,{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB14*Bilans!F14+BC14","v":11.55398148148148},{"v":0.2508352499939896,"d":"25.08%"},2.8981458333333334,null,8.655835648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W14<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W14<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W14<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W14<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W14<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM14*Bilans!F14+BN14","v":3.347287037037037},3.220974318658281,209.83198247615306,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":24.068228222413392},null,{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F14<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F14<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F14<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F14<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F14*BT14+BU14","v":2.5703037037037038},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY14","v":3.2946970744432553}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.090869088028531},{"$nulls":4},{"$f":"F11","v":3.7863017771162464},{"$f":"F15","v":3.090869088028531},{"$f":"F28","v":3.4699624724913125},{"$nulls":4},{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R15*Bilans!F15+S15","v":10.95449074074074},{"v":0.2907949344299015,"d":"29.08%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.185510416666667},null,7.768980324074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC15*Bilans!F15+AD15","v":3.0683935185185187},2.9526050838574425,212.7123136025288,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":29.035470394841063},null,{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ15*Bilans!F15+AK15","v":10.921296296296296},{"v":0.29167878338278935,"d":"29.17%"},3.185510416666667,null,7.7357858796296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU15*Bilans!F15+AV15","v":2.5285185185185184},2.433102725366876,175.28619481656182,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":35.234960121576094},null,{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB15*Bilans!F15+BC15","v":10.95449074074074},{"v":0.2907949344299015,"d":"29.08%"},3.185510416666667,null,7.768980324074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W15<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W15<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W15<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W15<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W15<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM15*Bilans!F15+BN15","v":3.0683935185185187},2.9526050838574425,212.7123136025288,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":29.035470394841063},null,{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F15<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F15<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F15<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F15<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F15*BT15+BU15","v":2.380551851851852},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY15","v":3.557314698453485}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.7964405589782055},{"$f":"F19","v":3.7964405589782055},{"$f":"F19","v":3.7964405589782055},{"$nulls":4},{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R16*Bilans!F16+S16","v":12.382407407407408},{"v":0.20198347416436105,"d":"20.20%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.501041666666667},null,9.88136574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC16*Bilans!F16+AD16","v":3.732685185185185},3.5918291404612157,199.75957764675056,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":18.425667650633795},null,{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ16*Bilans!F16+AK16","v":12.162962962962961},{"v":0.2056276644336176,"d":"20.56%"},2.501041666666667,null,9.661921296296294,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU16*Bilans!F16+AV16","v":3.025185185185185},2.911027253668763,161.89678071278828,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":22.73487818315377},null,{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB16*Bilans!F16+BC16","v":12.382407407407408},{"v":0.20198347416436105,"d":"20.20%"},2.501041666666667,null,9.88136574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W16<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W16<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W16<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W16<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W16<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM16*Bilans!F16+BN16","v":3.732685185185185},3.5918291404612157,199.75957764675056,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":18.425667650633795},null,{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F16<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F16<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F16<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F16<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F16*BT16+BU16","v":2.8325185185185187},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY16","v":2.9896969914436555}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":681.4216379782667},{"$nulls":9},{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R17*Bilans!F17+S17","v":12.243981481481482},{"v":0.20968635383975498,"d":"20.97%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.5673958333333333},null,9.676585648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC17*Bilans!F17+AD17","v":3.668287037037037},3.529861111111111,201.93452951388886,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":19.286006688963212},null,{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ17*Bilans!F17+AK17","v":12.042592592592591},{"v":0.21319294940796557,"d":"21.32%"},2.5673958333333333,null,9.475196759259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU17*Bilans!F17+AV17","v":2.977037037037037},2.8646960167714886,163.88209737945493,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":23.764100833540677},null,{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB17*Bilans!F17+BC17","v":12.243981481481482},{"v":0.20968635383975498,"d":"20.97%"},2.5673958333333333,null,9.676585648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W17<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W17<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W17<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W17<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W17<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM17*Bilans!F17+BN17","v":3.668287037037037},3.529861111111111,201.93452951388886,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":19.286006688963212},null,{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F17<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F17<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F17<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F17<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F17*BT17+BU17","v":2.788703703703704},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY17","v":3.036669719259285}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":3983.856943313032},{"$nulls":5},{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R18*Bilans!F18+S18","v":12.198194444444445},{"v":0.2122727065708723,"d":"21.23%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.5893437500000003},null,9.608850694444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC18*Bilans!F18+AD18","v":3.646986111111111},3.509363993710692,202.61049815389154,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":19.57726745448106},null,{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ18*Bilans!F18+AK18","v":12.002777777777776},{"v":0.2157287086322611,"d":"21.57%"},2.5893437500000003,null,9.413434027777775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU18*Bilans!F18+AV18","v":2.961111111111111},2.8493710691823897,164.50630165094339,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":24.111902532833025},null,{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB18*Bilans!F18+BC18","v":12.198194444444445},{"v":0.2122727065708723,"d":"21.23%"},2.5893437500000003,null,9.608850694444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W18<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W18<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W18<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W18<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W18<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM18*Bilans!F18+BN18","v":3.646986111111111},3.509363993710692,202.61049815389154,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":19.57726745448106},null,{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F18<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F18<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F18<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F18<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F18*BT18+BU18","v":2.774211111111111},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY18","v":3.052533406382167}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.7964405589782055},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4385.6371145083995},{"$nulls":5},{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R19*Bilans!F19+S19","v":12.076805555555556},{"v":0.2192244660908767,"d":"21.92%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.64753125},null,9.429274305555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC19*Bilans!F19+AD19","v":3.590513888888889},3.4550227987421382,204.2980893567217,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":20.36617313368173},null,{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ19*Bilans!F19+AK19","v":11.897222222222222},{"v":0.22253356292318469,"d":"22.25%"},2.64753125,null,9.249690972222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU19*Bilans!F19+AV19","v":2.9188888888888886},2.8087421383647797,166.08302919811322,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":25.052350494861063},null,{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB19*Bilans!F19+BC19","v":12.076805555555556},{"v":0.2192244660908767,"d":"21.92%"},2.64753125,null,9.429274305555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W19<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W19<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W19<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W19<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W19<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM19*Bilans!F19+BN19","v":3.590513888888889},3.4550227987421382,204.2980893567217,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":20.36617313368173},null,{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F19<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F19<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F19<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F19<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F19*BT19+BU19","v":2.735788888888889},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY19","v":3.0954040815856203}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":4716.217928046368},{"$nulls":5},{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R20*Bilans!F20+S20","v":11.293101851851851},{"v":0.2677030594717359,"d":"26.77%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.0231979166666667},null,8.269903935185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC20*Bilans!F20+AD20","v":3.2259212962962964},3.104188417190776,211.5403520191955,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":26.12426231954982},null,{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ20*Bilans!F20+AK20","v":11.21574074074074},{"v":0.26954955419796917,"d":"26.95%"},3.0231979166666667,null,8.192542824074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU20*Bilans!F20+AV20","v":2.646296296296296},2.5464360587002095,173.5313414832285,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":31.846325857242828},null,{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB20*Bilans!F20+BC20","v":11.293101851851851},{"v":0.2677030594717359,"d":"26.77%"},3.0231979166666667,null,8.269903935185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W20<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W20<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W20<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W20<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W20<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM20*Bilans!F20+BN20","v":3.2259212962962964},3.104188417190776,211.5403520191955,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":26.12426231954982},null,{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F20<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F20<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F20<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F20<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F20*BT20+BU20","v":2.4877296296296296},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY20","v":3.4040564505733757}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-0.012500000000000178},{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":10.612499999999997},{"$f":"R21*Bilans!F21+S21","v":10.708124999999999},{"v":0.3163135469561665,"d":"31.63%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.387125},null,7.320999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.06},{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.37},{"$f":"AC21*Bilans!F21+AD21","v":2.911},2.8011509433962263,215.35528567924533,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":32.66099965647545},null,{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22045454545454524},{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.143181818181816},{"$f":"AJ21*Bilans!F21+AK21","v":10.456704545454544},{"v":0.3239189732555234,"d":"32.39%"},3.387125,null,7.069579545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.049886363636363645},{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.649204545454545},{"$f":"AU21*Bilans!F21+AV21","v":2.2675738636363634},2.182005038593482,167.75472937210552,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":41.92858787300204},null,{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-0.012500000000000178},{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":10.612499999999997},{"$f":"BB21*Bilans!F21+BC21","v":10.708124999999999},{"v":0.3163135469561665,"d":"31.63%"},3.387125,null,7.320999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W21<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W21<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W21<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W21<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W21<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.78125},{"$f":"BM21*Bilans!F21+BN21","v":1.8717500000000005},1.8011179245283024,138.47174715566044,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":50.79533591558701},null,{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F21<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F21<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.049886363636363645},{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F21<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F21<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.649204545454545},{"$f":"Bilans!F21*BT21+BU21","v":2.2675738636363634},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY21","v":4.430701857741499}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R22*Bilans!F22+S22","v":12.634768518518518},{"v":0.1883748731271367,"d":"18.84%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.3800729166666668},null,10.254695601851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC22*Bilans!F22+AD22","v":3.8500879629629625},3.704801624737945,195.28657704278035,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":16.93126619281185},null,{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ22*Bilans!F22+AK22","v":12.382407407407406},{"v":0.1922140693935542,"d":"19.22%"},2.3800729166666668,null,10.00233449074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU22*Bilans!F22+AV22","v":3.1129629629629627},2.9954926624737945,157.89766035115304,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":20.940456067816775},null,{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB22*Bilans!F22+BC22","v":12.634768518518518},{"v":0.1883748731271367,"d":"18.84%"},2.3800729166666668,null,10.254695601851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W22<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W22<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W22<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W22<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W22<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM22*Bilans!F22+BN22","v":3.8500879629629625},3.704801624737945,195.28657704278035,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":16.93126619281185},null,{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F22<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F22<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F22<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F22<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F22*BT22+BU22","v":2.9123962962962966},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY22","v":2.9076991011808766}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R23*Bilans!F23+S23","v":11.844675925925925},{"v":0.23291494850397704,"d":"23.29%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.7588020833333333},null,9.08587384259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC23*Bilans!F23+AD23","v":3.482523148148148},3.351107180293501,207.1026126261137,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":21.94602665425903},null,{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ23*Bilans!F23+AK23","v":11.69537037037037},{"v":0.23588838967619352,"d":"23.59%"},2.7588020833333333,null,8.936568287037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU23*Bilans!F23+AV23","v":2.838148148148148},2.73104821802935,168.78219368448637,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":26.928666808038624},null,{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB23*Bilans!F23+BC23","v":11.844675925925925},{"v":0.23291494850397704,"d":"23.29%"},2.7588020833333333,null,9.08587384259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W23<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W23<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W23<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W23<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W23<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM23*Bilans!F23+BN23","v":3.482523148148148},3.351107180293501,207.1026126261137,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":21.94602665425903},null,{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F23<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F23<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F23<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F23<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F23*BT23+BU23","v":2.662314814814815},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY23","v":3.1808304735036743}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-0.012500000000000178},{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":10.612499999999997},{"$f":"R24*Bilans!F24+S24","v":10.70203125},{"v":0.31091352400975286,"d":"31.09%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.32740625},null,7.374624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.06},{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.37},{"$f":"AC24*Bilans!F24+AD24","v":2.9402500000000003},2.829297169811321,213.46410554363206,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":31.733259926876958},null,{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22045454545454524},{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.143181818181816},{"$f":"AJ24*Bilans!F24+AK24","v":10.564176136363637},{"v":0.3149707281523373,"d":"31.50%"},3.32740625,null,7.2367698863636365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.049886363636363645},{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.649204545454545},{"$f":"AU24*Bilans!F24+AV24","v":2.291893465909091},2.205406920025729,166.39298995037115,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":40.71032047861379},null,{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-0.012500000000000178},{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":10.612499999999997},{"$f":"BB24*Bilans!F24+BC24","v":10.70203125},{"v":0.31091352400975286,"d":"31.09%"},3.32740625,null,7.374624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W24<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W24<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W24<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W24<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W24<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.78125},{"$f":"BM24*Bilans!F24+BN24","v":1.929708333333334},1.856889150943397,140.09810843808964,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":48.35120203830455},null,{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F24<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F24<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.049886363636363645},{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F24<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F24<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.649204545454545},{"$f":"Bilans!F24*BT24+BU24","v":2.291893465909091},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY24","v":4.3969016311123585}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R25*Bilans!F25+S25","v":11.141898148148147},{"v":0.2778410861571064,"d":"27.78%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.0956770833333334},null,8.046221064814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC25*Bilans!F25+AD25","v":3.1555787037037035},3.036500262054507,212.20961643900677,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":27.388318894374304},null,{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ25*Bilans!F25+AK25","v":11.084259259259259},{"v":0.2792858783727341,"d":"27.93%"},3.0956770833333334,null,7.9885821759259255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU25*Bilans!F25+AV25","v":2.5937037037037034},2.4958280922431864,174.42406601153036,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":33.32146062401827},null,{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB25*Bilans!F25+BC25","v":11.141898148148147},{"v":0.2778410861571064,"d":"27.78%"},3.0956770833333334,null,8.046221064814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W25<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W25<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W25<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W25<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W25<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM25*Bilans!F25+BN25","v":3.1555787037037035},3.036500262054507,212.20961643900677,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":27.388318894374304},null,{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F25<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F25<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F25<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F25<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F25*BT25+BU25","v":2.4398703703703704},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY25","v":3.47082869477929}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9508.55192},null,{"$f":"F26/F28","v":2740.246326979205},{"$nulls":9},{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-0.012500000000000178},{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":10.612499999999997},{"$f":"R26*Bilans!F26+S26","v":10.704791666666665},{"v":0.3133604499542651,"d":"31.34%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.3544583333333335},null,7.350333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.06},{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.37},{"$f":"AC26*Bilans!F26+AD26","v":2.927},2.816547169811321,214.3307899811321,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":32.15122081767452},null,{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22045454545454524},{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.143181818181816},{"$f":"AJ26*Bilans!F26+AK26","v":10.515492424242424},{"v":0.319001545338948,"d":"31.90%"},3.3544583333333335,null,7.161034090909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.049886363636363645},{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.649204545454545},{"$f":"AU26*Bilans!F26+AV26","v":2.2808768939393937},2.1948060677530017,167.01815733780018,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":41.25896648933035},null,{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-0.012500000000000178},{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":10.612499999999997},{"$f":"BB26*Bilans!F26+BC26","v":10.704791666666665},{"v":0.3133604499542651,"d":"31.34%"},3.3544583333333335,null,7.350333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W26<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W26<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W26<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W26<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W26<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.78125},{"$f":"BM26*Bilans!F26+BN26","v":1.903453703703704},1.8316252620545077,139.3811875665619,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":49.43993287056179},null,{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F26<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F26<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.049886363636363645},{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F26<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F26<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.649204545454545},{"$f":"Bilans!F26*BT26+BU26","v":2.2808768939393937},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY26","v":4.4121235434665875}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R27*Bilans!F27+S27","v":11.222824074074074},{"v":0.27238112229954664,"d":"27.24%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.056885416666667},null,8.165938657407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC27*Bilans!F27+AD27","v":3.193226851851852},3.0727277253668763,211.88070848460433,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":26.704854719987473},null,{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ27*Bilans!F27+AK27","v":11.154629629629628},{"v":0.2740463393375945,"d":"27.40%"},3.056885416666667,null,8.097744212962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU27*Bilans!F27+AV27","v":2.6218518518518517},2.5229140461215933,173.96816877882603,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":32.52459100861704},null,{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB27*Bilans!F27+BC27","v":11.222824074074074},{"v":0.27238112229954664,"d":"27.24%"},3.056885416666667,null,8.165938657407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W27<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W27<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W27<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W27<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W27<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM27*Bilans!F27+BN27","v":3.193226851851852},3.0727277253668763,211.88070848460433,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":26.704854719987473},null,{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F27<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F27<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F27<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F27<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F27*BT27+BU27","v":2.465485185185185},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY27","v":3.4347690036463097}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.4699624724913125},{"$nulls":11},{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R28*Bilans!F28+S28","v":12.189675925925926},{"v":0.2127560321613995,"d":"21.28%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.5934270833333333},null,9.596248842592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC28*Bilans!F28+AD28","v":3.643023148148148},3.5055505765199158,202.7338773289439,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":19.63183129091249},null,{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ28*Bilans!F28+AK28","v":11.99537037037037},{"v":0.21620233500578928,"d":"21.62%"},2.5934270833333333,null,9.401943287037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU28*Bilans!F28+AV28","v":2.958148148148148},2.8465199161425576,164.62065142033543,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":24.17702300613497},null,{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB28*Bilans!F28+BC28","v":12.189675925925926},{"v":0.2127560321613995,"d":"21.28%"},2.5934270833333333,null,9.596248842592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W28<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W28<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W28<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W28<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W28<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM28*Bilans!F28+BN28","v":3.643023148148148},3.5055505765199158,202.7338773289439,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":19.63183129091249},null,{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F28<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F28<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F28<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F28<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F28*BT28+BU28","v":2.771514814814815},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY28","v":3.05550309446536}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"R29*Bilans!F29+S29","v":13.994583333333333},{"v":0.11798835859112158,"d":"11.80%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":1.6511979166666668},null,12.343385416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"AC29*Bilans!F29+AD29","v":4.770458333333333},4.590441037735848,161.6695952977594,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":9.129909774567434},null,{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.34},{"$f":"AJ29*Bilans!F29+AK29","v":13.51375},{"v":0.12218650756945088,"d":"12.22%"},1.6511979166666668,null,11.862552083333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11599999999999992},{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0080000000000005},{"$f":"AU29*Bilans!F29+AV29","v":3.7644166666666665},3.6223632075471697,127.57510421580189,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":11.569881345051249},null,{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"BB29*Bilans!F29+BC29","v":13.994583333333333},{"v":0.11798835859112158,"d":"11.80%"},1.6511979166666668,null,12.343385416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W29<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W29<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W29<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W29<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W29<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"BM29*Bilans!F29+BN29","v":4.463254629629629},4.294829926624738,151.25854147831498,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":9.758317143174253},null,{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F29<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F29<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.09999999999999991},{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F29<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F29<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8280000000000003},{"$f":"Bilans!F29*BT29+BU29","v":3.480083333333333},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY29","v":2.4333819859744517}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"R30*Bilans!F30+S30","v":13.43725},{"v":0.1459771344583155,"d":"14.60%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":1.9615312500000002},null,11.47571875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"AC30*Bilans!F30+AD30","v":4.349925},4.1857768867924525,178.59349598455185,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":12.129990172244346},null,{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.34},{"$f":"AJ30*Bilans!F30+AK30","v":13.05775},{"v":0.15021969711474029,"d":"15.02%"},1.9615312500000002,null,11.09621875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11599999999999992},{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0080000000000005},{"$f":"AU30*Bilans!F30+AV30","v":3.4705500000000002},3.339585849056604,142.48927452523586,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":15.20351169123049},null,{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"BB30*Bilans!F30+BC30","v":13.43725},{"v":0.1459771344583155,"d":"14.60%"},1.9615312500000002,null,11.47571875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W30<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W30<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W30<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W30<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W30<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"BM30*Bilans!F30+BN30","v":4.162069444444444},4.005010220125786,170.88076980955182,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":12.67747888503649},null,{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F30<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F30<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.09999999999999991},{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F30<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F30<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8280000000000003},{"$f":"Bilans!F30*BT30+BU30","v":3.22675},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY30","v":2.624427703733867}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"R31*Bilans!F31+S31","v":13.2035},{"v":0.1584191691596925,"d":"15.84%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.0916875},null,11.1118125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"AC31*Bilans!F31+AD31","v":4.17355},4.016057547169811,183.8972831136792,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":13.568205724143715},null,{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.34},{"$f":"AJ31*Bilans!F31+AK31","v":12.8665},{"v":0.1625684918198422,"d":"16.26%"},2.0916875,null,10.7748125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11599999999999992},{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0080000000000005},{"$f":"AU31*Bilans!F31+AV31","v":3.3473},3.2209867924528304,147.49059571981132,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":16.917391629074174},null,{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"BB31*Bilans!F31+BC31","v":13.2035},{"v":0.1584191691596925,"d":"15.84%"},2.0916875,null,11.1118125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W31<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W31<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W31<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W31<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W31<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"BM31*Bilans!F31+BN31","v":4.035749999999999},3.8834575471698107,177.8254628136792,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":14.031489809824693},null,{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F31<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F31<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.09999999999999991},{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F31<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F31<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8280000000000003},{"$f":"Bilans!F31*BT31+BU31","v":3.1205000000000003},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY31","v":2.71378692293647}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R37*Bilans!F37+S37","v":12.387731481481481},{"v":0.2016906474820144,"d":"20.17%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.4984895833333334},null,9.889241898148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC37*Bilans!F37+AD37","v":3.735162037037037},3.5942125262054505,199.67198412768602,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":18.393170136156023},null,{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ37*Bilans!F37+AK37","v":12.167592592592591},{"v":0.2053396811505974,"d":"20.53%"},2.4984895833333334,null,9.669103009259258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU37*Bilans!F37+AV37","v":3.027037037037037},2.912809224318658,161.81747544549262,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":22.695946561849993},null,{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB37*Bilans!F37+BC37","v":12.387731481481481},{"v":0.2016906474820144,"d":"20.17%"},2.4984895833333334,null,9.889241898148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W37<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W37<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W37<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W37<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W37<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM37*Bilans!F37+BN37","v":3.735162037037037},3.5942125262054505,199.67198412768602,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":18.393170136156023},null,{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F37<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F37<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F37<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F37<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F37*BT37+BU37","v":2.834203703703704},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY37","v":2.9879193517236913}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R44*Bilans!F44+S44","v":12.186481481481481},{"v":0.21293745346239765,"d":"21.29%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.5949583333333335},null,9.591523148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC44*Bilans!F44+AD44","v":3.641537037037037},3.5041205450733752,202.77995182285116,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":19.652323347385874},null,{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ44*Bilans!F44+AK44","v":11.992592592592592},{"v":0.21638009573810996,"d":"21.64%"},2.5949583333333335,null,9.39763425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU44*Bilans!F44+AV44","v":2.957037037037037},2.8454507337526205,164.6633885115304,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":24.201476828657313},null,{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB44*Bilans!F44+BC44","v":12.186481481481481},{"v":0.21293745346239765,"d":"21.29%"},2.5949583333333335,null,9.591523148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W44<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W44<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W44<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W44<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W44<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM44*Bilans!F44+BN44","v":3.641537037037037},3.5041205450733752,202.77995182285116,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":19.652323347385874},null,{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F44<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F44<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F44<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F44<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F44*BT44+BU44","v":2.770503703703704},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY44","v":3.0566182177278622}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R61*Bilans!F61+S61","v":11.917083333333334},{"v":0.2285872871577917,"d":"22.86%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.72409375},null,9.192989583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC61*Bilans!F61+AD61","v":3.516208333333333},3.3835212264150942,206.28736801238207,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":21.44281434784154},null,{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ61*Bilans!F61+AK61","v":11.758333333333333},{"v":0.23167345854004254,"d":"23.17%"},2.72409375,null,9.034239583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU61*Bilans!F61+AV61","v":2.8633333333333333},2.7552830188679245,167.98478391509434,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":26.33203812572759},null,{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB61*Bilans!F61+BC61","v":11.917083333333334},{"v":0.2285872871577917,"d":"22.86%"},2.72409375,null,9.192989583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W61<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W61<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W61<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W61<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W61<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM61*Bilans!F61+BN61","v":3.516208333333333},3.3835212264150942,206.28736801238207,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":21.44281434784154},null,{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F61<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F61<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F61<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F61<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F61*BT61+BU61","v":2.6852333333333336},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY61","v":3.153682023793061}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"R71*Bilans!F71+S71","v":13.341916666666666},{"v":0.15099888821571117,"d":"15.10%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.0146145833333335},null,11.327302083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"AC71*Bilans!F71+AD71","v":4.277991666666667},4.1165580188679245,180.88464676757073,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":12.70223625182377},null,{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.34},{"$f":"AJ71*Bilans!F71+AK71","v":12.97975},{"v":0.15521212529773945,"d":"15.52%"},2.0146145833333335,null,10.965135416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11599999999999992},{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0080000000000005},{"$f":"AU71*Bilans!F71+AV71","v":3.4202833333333333},3.291216037735849,144.6185011101415,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":15.88759045303264},null,{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"BB71*Bilans!F71+BC71","v":13.341916666666666},{"v":0.15099888821571117,"d":"15.10%"},2.0146145833333335,null,11.327302083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W71<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W71<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W71<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W71<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W71<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"BM71*Bilans!F71+BN71","v":4.110550925925925},3.9554357966457014,173.80481548145957,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":13.219653961857416},null,{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F71<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F71<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.09999999999999991},{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F71<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F71<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8280000000000003},{"$f":"Bilans!F71*BT71+BU71","v":3.1834166666666666},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY71","v":2.6601519624166667}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"R77*Bilans!F77+S77","v":13.077},{"v":0.1653379980117764,"d":"16.53%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.162125},null,10.914875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"AC77*Bilans!F77+AD77","v":4.0781},3.924209433962264,186.32538813396224,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":14.398413476864224},null,{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.34},{"$f":"AJ77*Bilans!F77+AK77","v":12.763},{"v":0.16940570398809057,"d":"16.94%"},2.162125,null,10.600875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11599999999999992},{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0080000000000005},{"$f":"AU77*Bilans!F77+AV77","v":3.2806},3.156803773584906,149.8881999735849,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":17.898606962141066},null,{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"BB77*Bilans!F77+BC77","v":13.077},{"v":0.1653379980117764,"d":"16.53%"},2.162125,null,10.914875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W77<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W77<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W77<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W77<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W77<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"BM77*Bilans!F77+BN77","v":3.9673888888888884},3.8176761006289306,181.26707893396224,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":14.800205284752074},null,{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F77<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F77<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.09999999999999991},{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F77<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F77<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8280000000000003},{"$f":"Bilans!F77*BT77+BU77","v":3.063},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY77","v":2.7647313395439945}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R94*Bilans!F94+S94","v":12.578333333333333},{"v":0.1913707433417252,"d":"19.14%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.407125},null,10.171208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC94*Bilans!F94+AD94","v":3.823833333333333},3.679537735849056,196.34381312264148,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":17.257491173778494},null,{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ94*Bilans!F94+AK94","v":12.333333333333332},{"v":0.19517229729729732,"d":"19.52%"},2.407125,null,9.926208333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU94*Bilans!F94+AV94","v":3.0933333333333333},2.976603773584906,158.83455396226415,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":21.332899784482755},null,{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB94*Bilans!F94+BC94","v":12.578333333333333},{"v":0.1913707433417252,"d":"19.14%"},2.407125,null,10.171208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W94<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W94<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W94<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W94<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W94<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM94*Bilans!F94+BN94","v":3.823833333333333},3.679537735849056,196.34381312264148,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":17.257491173778494},null,{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F94<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F94<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F94<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F94<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F94*BT94+BU94","v":2.8945333333333334},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY94","v":2.925643313725847}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"R104*Bilans!F104+S104","v":14.693624999999999},{"v":0.07805468357876293,"d":"7.81%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":1.1469062500000002},null,13.546718749999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.13099999999999995},{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.630000000000001},{"$f":"AC104*Bilans!F104+AD104","v":6.0235125},5.796210141509434,133.98374457859668,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":4.745815253143411},null,{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"AJ104*Bilans!F104+AK104","v":14.693624999999999},{"v":0.07805468357876293,"d":"7.81%"},1.1469062500000002,null,13.546718749999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.13099999999999995},{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.630000000000001},{"$f":"AU104*Bilans!F104+AV104","v":6.0235125},5.796210141509434,133.98374457859668,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":4.745815253143411},null,{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"BB104*Bilans!F104+BC104","v":14.693624999999999},{"v":0.07805468357876293,"d":"7.81%"},1.1469062500000002,null,13.546718749999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W104<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W104<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W104<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W104<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W104<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.630000000000001},{"$f":"BM104*Bilans!F104+BN104","v":5.8946805555555555},5.6722397798742135,131.11807669162735,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":4.849538025102669},null,{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F104<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F104<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08240000000000007},{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F104<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F104<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F104*BT104+BU104","v":4.18853},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY104","v":2.0218005106859103}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F116<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F116<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F116<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F116<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F116<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F116<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F116<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08240000000000007},{"$f":"IF(Bilans!F116<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F116<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F116<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F116<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F116<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F116<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F116<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F116<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F116*BT116+BU116","v":4.154883333333333},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY116","v":2.0381732562943817}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F119<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F119<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F119<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F119<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F119<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F119<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F119<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08240000000000007},{"$f":"IF(Bilans!F119<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F119<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F119<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F119<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F119<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F119<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F119<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F119<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F119*BT119+BU119","v":4.419593333333333},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY119","v":1.9160975805518885}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F136<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F136<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F136<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F136<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F136<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F136<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F136<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08240000000000007},{"$f":"IF(Bilans!F136<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F136<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F136<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F136<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F136<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F136<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F136<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F136<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F136*BT136+BU136","v":4.565853333333334},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY136","v":1.854718378971858}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F142<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F142<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F142<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F142<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F142<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F142<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F142<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08240000000000007},{"$f":"IF(Bilans!F142<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F142<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F142<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F142<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F142<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F142<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F142<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F142<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F142*BT142+BU142","v":4.434013333333334},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY142","v":1.909866176847293}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F152<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F152<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F152<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F152<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F152<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F152<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F152<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08240000000000007},{"$f":"IF(Bilans!F152<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F152<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F152<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F152<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F152<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F152<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F152<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F152<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F152*BT152+BU152","v":4.67675},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY152","v":1.8107386738703704}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F169<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F169<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F169<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F169<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F169<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F169<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F169<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08240000000000007},{"$f":"IF(Bilans!F169<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F169<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F169<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F169<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F169<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F169<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F169<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F169<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F169*BT169+BU169","v":4.812710000000001},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY169","v":1.759584951726419}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F175<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F175<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F175<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F175<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F175<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F175<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F175<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08240000000000007},{"$f":"IF(Bilans!F175<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F175<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F175<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F175<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F175<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F175<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F175<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F175<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F175*BT175+BU175","v":4.550746666666667},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY175","v":1.8608753053762435}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F185<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F185<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F185<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F185<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F185<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F185<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F185<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08240000000000007},{"$f":"IF(Bilans!F185<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F185<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F185<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F185<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F185<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F185<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F185<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F185<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F185*BT185+BU185","v":4.951073333333334},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY185","v":1.7104113639379046}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F201<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F201<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F201<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F201<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F201<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F201<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F201<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08240000000000007},{"$f":"IF(Bilans!F201<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F201<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F201<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F201<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F201<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F201<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F201<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F201<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F201*BT201+BU201","v":4.861463333333334},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY201","v":1.7419389003633177}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F211<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F211<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F211<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F211<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F211<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F211<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F211<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.13439999999999994},{"$f":"IF(Bilans!F211<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F211<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F211<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F211<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F211<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F211<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F211<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F211<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.272000000000002},{"$f":"Bilans!F211*BT211+BU211","v":5.19576},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY211","v":1.6298620592604847}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F217<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F217<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F217<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F217<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F217<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F217<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F217<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08240000000000007},{"$f":"IF(Bilans!F217<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F217<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F217<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F217<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F217<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F217<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F217<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F217<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F217*BT217+BU217","v":4.681556666666666},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY217","v":1.8088795449853765}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F234<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F234<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F234<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F234<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F234<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F234<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F234<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.13439999999999994},{"$f":"IF(Bilans!F234<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F234<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F234<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F234<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F234<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F234<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F234<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F234<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.272000000000002},{"$f":"Bilans!F234*BT234+BU234","v":5.55752},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY234","v":1.5237681723184542}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F244<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F244<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F244<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F244<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F244<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F244<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F244<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08240000000000007},{"$f":"IF(Bilans!F244<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F244<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F244<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F244<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F244<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F244<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F244<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F244<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F244*BT244+BU244","v":4.460106666666666},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY244","v":1.8986927277576149}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"R250*Bilans!F250+S250","v":14.679833333333333},{"v":0.06661917142565196,"d":"6.66%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":0.9779583333333333},null,13.701875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.13099999999999995},{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.630000000000001},{"$f":"AC250*Bilans!F250+AD250","v":6.204183333333334},5.97006320754717,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"AJ250*Bilans!F250+AK250","v":14.679833333333333},{"v":0.06661917142565196,"d":"6.66%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":13.701875},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.13099999999999995},{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.630000000000001},{"$f":"AU250*Bilans!F250+AV250","v":6.204183333333334},5.97006320754717,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"BB250*Bilans!F250+BC250","v":14.679833333333333},{"v":0.06661917142565196,"d":"6.66%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":13.701875},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W250<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W250<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W250<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W250<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W250<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.630000000000001},{"$f":"BM250*Bilans!F250+BN250","v":6.058648148148148},5.830019916142557,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F250<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F250<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08240000000000007},{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F250<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F250<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F250*BT250+BU250","v":4.302173333333334},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY250","v":1.968393980644648}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W260<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W260<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W260<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W260<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W260<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.250467592592592},2.1655442872117394,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F260<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F260<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08240000000000007},{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F260<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F260<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F260*BT260+BU260","v":4.871763333333334},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY260","v":1.7382560509623664}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"R277*Bilans!F277+S277","v":14.655041666666666},{"v":0.04600876831352124,"d":"4.60%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":0.6742604166666668},null,13.98078125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.13099999999999995},{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.630000000000001},{"$f":"AC277*Bilans!F277+AD277","v":6.528954166666667},6.28257853773585,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"AJ277*Bilans!F277+AK277","v":14.655041666666666},{"v":0.04600876831352124,"d":"4.60%"},0.6742604166666668,null,13.98078125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.13099999999999995},{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.630000000000001},{"$f":"AU277*Bilans!F277+AV277","v":6.528954166666667},6.28257853773585,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"BB277*Bilans!F277+BC277","v":14.655041666666666},{"v":0.04600876831352124,"d":"4.60%"},0.6742604166666668,null,13.98078125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W277<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W277<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W277<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W277<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W277<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.630000000000001},{"$f":"BM277*Bilans!F277+BN277","v":6.353393518518518},6.113642819706499,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F277<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F277<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08240000000000007},{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F277<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F277<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F277*BT277+BU277","v":4.506456666666667},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY277","v":1.8791642124647647}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"R286*Bilans!F286+S286","v":14.67675},{"v":0.06405965217095065,"d":"6.41%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":0.9401875},null,13.7365625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.13099999999999995},{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.630000000000001},{"$f":"AC286*Bilans!F286+AD286","v":6.244575},6.0089306603773585,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"AJ286*Bilans!F286+AK286","v":14.67675},{"v":0.06405965217095065,"d":"6.41%"},0.9401875,null,13.7365625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.13099999999999995},{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.630000000000001},{"$f":"AU286*Bilans!F286+AV286","v":6.244575},6.0089306603773585,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-0.009999999999999964},{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"BB286*Bilans!F286+BC286","v":14.67675},{"v":0.06405965217095065,"d":"6.41%"},0.9401875,null,13.7365625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W286<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W286<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W286<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W286<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W286<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.630000000000001},{"$f":"BM286*Bilans!F286+BN286","v":6.095305555555555},5.865294025157232,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F286<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F286<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08240000000000007},{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F286<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F286<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F286*BT286+BU286","v":4.32758},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY286","v":1.956837792258781}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.700000000000001},{"$f":"R292*Bilans!F292+S292","v":14.495000000000001},{"v":0.09317437047257673,"d":"9.32%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":1.3505624999999999},null,13.1444375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.36333333333333356},{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.306666666666665},{"$f":"AC292*Bilans!F292+AD292","v":5.567583333333334},5.357485849056605,150.02835497405658,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.220112556315573},null,{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2666666666666669},{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":11.73333333333333},{"$f":"AJ292*Bilans!F292+AK292","v":14.126666666666667},{"v":0.09560376356772061,"d":"9.56%"},1.3505624999999999,null,12.776104166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.23333333333333325},{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.186666666666667},{"$f":"AU292*Bilans!F292+AV292","v":4.280833333333334},4.119292452830189,115.35460620283017,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":8.089778859256372},null,{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.700000000000001},{"$f":"BB292*Bilans!F292+BC292","v":14.495000000000001},{"v":0.09317437047257673,"d":"9.32%"},1.3505624999999999,null,13.1444375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W292<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W292<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W292<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W292<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W292<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.306666666666665},{"$f":"BM292*Bilans!F292+BN292","v":3.373694444444442},3.246385220125784,90.91014851179236,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":10.265006381069224},null,{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F292<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F292<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.20266666666666686},{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F292<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F292<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.1093333333333315},{"$f":"Bilans!F292*BT292+BU292","v":3.9282666666666666},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY292","v":2.15575285783974}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.700000000000001},{"$f":"R309*Bilans!F309+S309","v":14.19},{"v":0.10834214235377028,"d":"10.83%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":1.5373750000000002},null,12.652624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.36333333333333356},{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.306666666666665},{"$f":"AC309*Bilans!F309+AD309","v":5.0135},4.824311320754717,156.7274018773585,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.013481599680862},null,{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2666666666666669},{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":11.73333333333333},{"$f":"AJ309*Bilans!F309+AK309","v":13.719999999999999},{"v":0.11205357142857145,"d":"11.21%"},1.5373750000000002,null,12.182624999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.23333333333333325},{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.186666666666667},{"$f":"AU309*Bilans!F309+AV309","v":3.925},3.77688679245283,122.69972122641511,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":10.235819108280255},null,{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.700000000000001},{"$f":"BB309*Bilans!F309+BC309","v":14.19},{"v":0.10834214235377028,"d":"10.83%"},1.5373750000000002,null,12.652624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W309<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W309<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W309<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W309<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W309<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.306666666666665},{"$f":"BM309*Bilans!F309+BN309","v":3.1923888888888863},3.0719213836477963,99.79750999056597,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":12.584804482884648},null,{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F309<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F309<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.20266666666666686},{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F309<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F309<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.1093333333333315},{"$f":"Bilans!F309*BT309+BU309","v":3.6191999999999993},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY309","v":2.339846400592191}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.700000000000001},{"$f":"R315*Bilans!F315+S315","v":14.69},{"v":0.08380701157249833,"d":"8.38%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":1.2311250000000005},null,13.458874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.36333333333333356},{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.306666666666665},{"$f":"AC315*Bilans!F315+AD315","v":5.921833333333333},5.698367924528301,143.23987451886796,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":5.249403056485887},null,{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2666666666666669},{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":11.73333333333333},{"$f":"AJ315*Bilans!F315+AK315","v":14.386666666666665},{"v":0.08557402687673776,"d":"8.56%"},1.2311250000000005,null,13.155541666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.23333333333333325},{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.186666666666667},{"$f":"AU315*Bilans!F315+AV315","v":4.508333333333333},4.3382075471698105,109.04952311320756,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":6.8952510166358625},null,{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.700000000000001},{"$f":"BB315*Bilans!F315+BC315","v":14.69},{"v":0.08380701157249833,"d":"8.38%"},1.2311250000000005,null,13.458874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W315<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W315<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W315<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W315<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W315<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.306666666666665},{"$f":"BM315*Bilans!F315+BN315","v":3.4896111111111083},3.3579276729559724,84.4082279150943,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":8.908181745816957},null,{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F315<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F315<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.20266666666666686},{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F315<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F315<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.1093333333333315},{"$f":"Bilans!F315*BT315+BU315","v":4.125866666666666},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY315","v":2.052507455328155}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"R325*Bilans!F325+S325","v":13.626083333333334},{"v":0.1362376385975427,"d":"13.62%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":1.856385416666667},null,11.769697916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"AC325*Bilans!F325+AD325","v":4.492408333333333},4.322883490566037,173.53459268266508,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.050602590666852},null,{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.34},{"$f":"AJ325*Bilans!F325+AK325","v":13.212250000000001},{"v":0.14050486606495236,"d":"14.05%"},1.856385416666667,null,11.355864583333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11599999999999992},{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0080000000000005},{"$f":"AU325*Bilans!F325+AV325","v":3.5701166666666664},3.4353952830188677,137.90793169504718,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":13.905377275252446},null,{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"BB325*Bilans!F325+BC325","v":13.626083333333334},{"v":0.1362376385975427,"d":"13.62%"},1.856385416666667,null,11.769697916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W325<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W325<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W325<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W325<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W325<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"BM325*Bilans!F325+BN325","v":4.26411574074074},4.1032057127882595,164.71601272988732,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":11.64223069565246},null,{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F325<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F325<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.09999999999999991},{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F325<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F325<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8280000000000003},{"$f":"Bilans!F325*BT325+BU325","v":3.312583333333333},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY325","v":2.5564253758717785}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R342*Bilans!F342+S342","v":12.838148148148148},{"v":0.17779693044456626,"d":"17.78%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.2825833333333336},null,10.555564814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC342*Bilans!F342+AD342","v":3.9447037037037034},3.7958469601677147,191.20440307756812,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":15.791648248471931},null,{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ342*Bilans!F342+AK342","v":12.559259259259258},{"v":0.18174506045414335,"d":"18.17%"},2.2825833333333336,null,10.276675925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU342*Bilans!F342+AV342","v":3.1837037037037037},3.0635639412997904,154.31784285115305,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":19.566322475570033},null,{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB342*Bilans!F342+BC342","v":12.838148148148148},{"v":0.17779693044456626,"d":"17.78%"},2.2825833333333336,null,10.555564814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W342<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W342<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W342<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W342<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W342<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM342*Bilans!F342+BN342","v":3.9447037037037034},3.7958469601677147,191.20440307756812,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":15.791648248471931},null,{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F342<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F342<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F342<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F342<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F342*BT342+BU342","v":2.9767703703703705},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY342","v":2.844818726131576}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R352*Bilans!F352+S352","v":12.39412037037037},{"v":0.2013395875433767,"d":"20.13%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.4954270833333334},null,9.898693287037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC352*Bilans!F352+AD352","v":3.738134259259259},3.5970725890985324,199.56648651133384,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":18.35422996469074},null,{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ352*Bilans!F352+AK352","v":12.173148148148147},{"v":0.20499439035521413,"d":"20.50%"},2.4954270833333334,null,9.677721064814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU352*Bilans!F352+AV352","v":3.029259259259259},2.9149475890985324,161.72202098008384,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":22.649291447609734},null,{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB352*Bilans!F352+BC352","v":12.39412037037037},{"v":0.2013395875433767,"d":"20.13%"},2.4954270833333334,null,9.898693287037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W352<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W352<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W352<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W352<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W352<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM352*Bilans!F352+BN352","v":3.738134259259259},3.5970725890985324,199.56648651133384,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":18.35422996469074},null,{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F352<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F352<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F352<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F352<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F352*BT352+BU352","v":2.836225925925926},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY352","v":2.9857889724559357}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R358*Bilans!F358+S358","v":12.892453703703703},{"v":0.17502890723470882,"d":"17.50%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.2565520833333337},null,10.635901620370369,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC358*Bilans!F358+AD358","v":3.9699675925925924},3.82015749475891,190.04232993114516,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":15.496541067015892},null,{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ358*Bilans!F358+AK358","v":12.606481481481481},{"v":0.17899935732647818,"d":"17.90%"},2.2565520833333337,null,10.349929398148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU358*Bilans!F358+AV358","v":3.2025925925925924},3.081740041928721,153.30809230083855,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":19.209675928067536},null,{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB358*Bilans!F358+BC358","v":12.892453703703703},{"v":0.17502890723470882,"d":"17.50%"},2.2565520833333337,null,10.635901620370369,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W358<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W358<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W358<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W358<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W358<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM358*Bilans!F358+BN358","v":3.9699675925925924},3.82015749475891,190.04232993114516,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":15.496541067015892},null,{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F358<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F358<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F358<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F358<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F358*BT358+BU358","v":2.9939592592592597},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY358","v":2.828486081376548}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"R369*Bilans!F369+S369","v":13.015583333333334},{"v":0.16874563824133892,"d":"16.87%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.196322916666667},null,10.819260416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"AC369*Bilans!F369+AD369","v":4.031758333333333},3.879616509433962,187.39226673455187,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":14.815660867570188},null,{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.34},{"$f":"AJ369*Bilans!F369+AK369","v":12.71275},{"v":0.17276536679055807,"d":"17.28%"},2.196322916666667,null,10.516427083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11599999999999992},{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0080000000000005},{"$f":"AU369*Bilans!F369+AV369","v":3.248216666666667},3.125642452830189,150.97400034599056,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":18.389525791075098},null,{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"BB369*Bilans!F369+BC369","v":13.015583333333334},{"v":0.16874563824133892,"d":"16.87%"},2.196322916666667,null,10.819260416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W369<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W369<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W369<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W369<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W369<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"BM369*Bilans!F369+BN369","v":3.9341990740740735},3.785738731656184,182.85780578177406,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":15.183055824577218},null,{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F369<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F369<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.09999999999999991},{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F369<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F369<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8280000000000003},{"$f":"Bilans!F369*BT369+BU369","v":3.0350833333333336},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY369","v":2.7901613112292103}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R370*Bilans!F370+S370","v":12.693333333333333},{"v":0.18529411764705886,"d":"18.53%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.3520000000000003},null,10.341333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"AC370*Bilans!F370+AD370","v":3.877333333333333},3.731018867924528,194.15475984905657,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":16.597401994497936},null,{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.2222222222222222},{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ370*Bilans!F370+AK370","v":12.433333333333332},{"v":0.18916890080428958,"d":"18.92%"},2.3520000000000003,null,10.081333333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.062222222222222},{"$f":"AU370*Bilans!F370+AV370","v":3.1333333333333333},3.0150943396226415,156.899479245283,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":20.53840212765957},null,{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB370*Bilans!F370+BC370","v":12.693333333333333},{"v":0.18529411764705886,"d":"18.53%"},2.3520000000000003,null,10.341333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W370<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W370<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W370<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W370<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W370<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.782222222222222},{"$f":"BM370*Bilans!F370+BN370","v":3.877333333333333},3.731018867924528,194.15475984905657,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":16.597401994497936},null,{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F370<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F370<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.08088888888888891},{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F370<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F370<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F370*BT370+BU370","v":2.9309333333333334},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY370","v":2.889309011813048}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"R371*Bilans!F371+S371","v":13.125583333333333},{"v":0.16266499266699258,"d":"16.27%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.1350729166666667},null,10.990510416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"AC371*Bilans!F371+AD371","v":4.114758333333333},3.9594844339622637,185.42958514021225,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":14.075009872997807},null,{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.34},{"$f":"AJ371*Bilans!F371+AK371","v":12.80275},{"v":0.16676674282218013,"d":"16.68%"},2.1350729166666667,null,10.667677083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11599999999999992},{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0080000000000005},{"$f":"AU371*Bilans!F371+AV371","v":3.306216666666667},3.1814537735849058,148.9930477610849,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":17.517080701506757},null,{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"BB371*Bilans!F371+BC371","v":13.125583333333333},{"v":0.16266499266699258,"d":"16.27%"},2.1350729166666667,null,10.990510416666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W371<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W371<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W371<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W371<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W371<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"BM371*Bilans!F371+BN371","v":3.993643518518518},3.842939989517819,179.97160485410112,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":14.50186124477903},null,{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F371<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F371<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.09999999999999991},{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F371<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F371<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8280000000000003},{"$f":"Bilans!F371*BT371+BU371","v":3.0850833333333334},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY371","v":2.7449411176434744}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":4.2362112261847},{"$f":"SUM(AF7:AF372)/229","v":4.076354198781502},{"$f":"SUM(AG7:AG372)/Z373","v":3.7863017771162464},{"$f":"SUM(AH7:AH372)","v":3112.2097306210385},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.601402036029874},{"$f":"SUM(AX7:AX372)/229","v":3.4661801954520906},{"$f":"SUM(AY7:AY372)/AR373","v":3.090869088028531},{"$f":"SUM(AZ7:AZ372)","v":3844.5707153543744},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9508.55192},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.956075585476305},{"$f":"SUM(BP7:BP372)/229","v":3.8067897143262557},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.4699624724913125},{"$f":"SUM(BR7:BR372)","v":3513.9899018164056},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":871.6472126919936},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.7964405589782055}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-AWO-A16","index":70,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4497.296718146065},null,null,"COP",{"$f":"K13","v":3.666922494898198},{"$f":"L13","v":3.163009430758981},{"$f":"M13","v":3.42680369268693},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.999135542569338},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.999135542569338},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999135542569338},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.42680369268693},null,null,"Udział 2ŹC",{"$f":"1-K3","v":8.6445743066199121E-4},{"$f":"1-L3","v":8.6445743066199121E-4},{"$f":"1-M3","v":8.6445743066199121E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.999135542569338},null,null,"COP-Inst",{"$f":"K14","v":3.6677877002620654},{"$f":"L14","v":3.163874636122849},{"$f":"M14","v":3.4276688980507974}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":8.6445743066199121E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.4276688980507974},{"$nulls":10},{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.4400000000000002},{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R7*Bilans!F7+S7","v":14.257666666666665},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.1515748836883081,"d":"15.16%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":12.096562499999997},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.564},{"$f":"AC7*Bilans!F7+AD7","v":3.9366166666666667},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.788065094339623},{"$f":"AF7*Z7","v":179.76831114952833},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":14.908200781550994},null,{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2800000000000001},{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.84},{"$f":"AJ7*Bilans!F7+AK7","v":14.500333333333334},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.1490382405002184,"d":"14.90%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":12.339229166666666},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.8939999999999997},{"$f":"AU7*Bilans!F7+AV7","v":3.172283333333333},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.0525745283018866},{"$f":"AX7*AR7","v":144.8645031023585},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":18.50019859512339},null,{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.4400000000000002},{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB7*Bilans!F7+BC7","v":14.257666666666665},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.1515748836883081,"d":"15.16%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":12.096562499999997},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W7<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W7<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W7<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W7<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W7<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.564},{"$f":"BM7*Bilans!F7+BN7","v":3.831277777777778},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.6867012578616354},{"$f":"BP7*BJ7","v":174.95793824371071},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":15.318093615416963},null,{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F7<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F7<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.10440000000000005},{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F7<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F7<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7092},{"$f":"Bilans!F7*BT7+BU7","v":2.95541},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY7","v":2.8653797926593114}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R8*Bilans!F8+S8","v":13.454444444444444},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.1890763068791808,"d":"18.91%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":10.910527777777776},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC8*Bilans!F8+AD8","v":3.5664444444444445},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.431861635220126},{"$f":"AF8*Z8","v":194.39437046540883},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":19.64133964733005},null,{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ8*Bilans!F8+AK8","v":13.631481481481481},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.18662070370873526,"d":"18.66%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":11.087564814814815},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU8*Bilans!F8+AV8","v":2.9178888888888888},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.8077798742138365},{"$f":"AX8*AR8","v":159.04388319496857},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":24.00699592551693},null,{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB8*Bilans!F8+BC8","v":13.454444444444444},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.1890763068791808,"d":"18.91%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":10.910527777777776},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W8<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W8<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W8<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W8<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W8<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM8*Bilans!F8+BN8","v":3.5664444444444445},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.431861635220126},{"$f":"BP8*BJ8","v":194.39437046540883},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":19.64133964733005},null,{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F8<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F8<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F8<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F8<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F8*BT8+BU8","v":2.723103703703704},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY8","v":3.1098235742933293}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2598.7210056227623},{"$nulls":9},{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R9*Bilans!F9+S9","v":13.269722222222223},{"v":0.19901666282891295,"d":"19.90%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.6408958333333334},null,10.62882638888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC9*Bilans!F9+AD9","v":3.476722222222222},3.345525157232704,197.29063680974843,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":20.976104408686346},null,{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ9*Bilans!F9+AK9","v":13.411574074074075},{"v":0.19691169871241673,"d":"19.69%"},2.6408958333333334,null,10.770678240740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU9*Bilans!F9+AV9","v":2.857194444444444},2.749375786163522,162.13481417374214,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":25.52437005998503},null,{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB9*Bilans!F9+BC9","v":13.269722222222223},{"v":0.19901666282891295,"d":"19.90%"},2.6408958333333334,null,10.62882638888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W9<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W9<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W9<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W9<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W9<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM9*Bilans!F9+BN9","v":3.476722222222222},3.345525157232704,197.29063680974843,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":20.976104408686346},null,{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F9<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F9<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F9<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F9<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F9*BT9+BU9","v":2.667335185185185},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY9","v":3.1748436192264013}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R10*Bilans!F10+S10","v":12.088472222222222},{"v":0.26976544458104024,"d":"26.98%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.2610520833333334},null,8.82742013888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC10*Bilans!F10+AD10","v":2.902972222222222},2.7934261006289307,206.30918301847484,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":31.46234922062637},null,{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ10*Bilans!F10+AK10","v":12.005324074074075},{"v":0.2716338237278985,"d":"27.16%"},3.2610520833333334,null,8.744271990740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU10*Bilans!F10+AV10","v":2.4690694444444445},2.3758970125786165,175.47246783824687,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":36.99139610627035},null,{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB10*Bilans!F10+BC10","v":12.088472222222222},{"v":0.26976544458104024,"d":"26.98%"},3.2610520833333334,null,8.82742013888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W10<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W10<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W10<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W10<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W10<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM10*Bilans!F10+BN10","v":2.902972222222222},2.7934261006289307,206.30918301847484,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":31.46234922062637},null,{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F10<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F10<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F10<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F10<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F10*BT10+BU10","v":2.310710185185185},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY10","v":3.6648352300159113}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.6589352606250065},{"$nulls":11},{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R11*Bilans!F11+S11","v":12.248888888888889},{"v":0.25935685776487666,"d":"25.94%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.1768333333333336},null,9.072055555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC11*Bilans!F11+AD11","v":2.980888888888889},2.8684025157232704,206.04882631446543,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":29.80141717608469},null,{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ11*Bilans!F11+AK11","v":12.196296296296296},{"v":0.26047525053143034,"d":"26.05%"},3.1768333333333336,null,9.019462962962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU11*Bilans!F11+AV11","v":2.5217777777777775},2.4266163522012576,174.31355904402514,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":35.22701885794854},null,{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB11*Bilans!F11+BC11","v":12.248888888888889},{"v":0.25935685776487666,"d":"25.94%"},3.1768333333333336,null,9.072055555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W11<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W11<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W11<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W11<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W11<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM11*Bilans!F11+BN11","v":2.980888888888889},2.8684025157232704,206.04882631446543,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":29.80141717608469},null,{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F11<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F11<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F11<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F11<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F11*BT11+BU11","v":2.3591407407407403},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY11","v":3.5896002077282994}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R12*Bilans!F12+S12","v":12.028194444444443},{"v":0.2737483112594253,"d":"27.37%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.2926979166666674},null,8.735496527777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC12*Bilans!F12+AD12","v":2.8736944444444443},2.765253144654088,206.3286720750786,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":32.10973746532242},null,{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ12*Bilans!F12+AK12","v":11.933564814814815},{"v":0.27591905417725454,"d":"27.59%"},3.2926979166666674,null,8.640866898148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU12*Bilans!F12+AV12","v":2.449263888888889},2.3568388364779875,175.85494057409593,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":37.67400261983475},null,{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB12*Bilans!F12+BC12","v":12.028194444444443},{"v":0.2737483112594253,"d":"27.37%"},3.2926979166666674,null,8.735496527777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W12<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W12<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W12<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W12<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W12<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM12*Bilans!F12+BN12","v":2.8736944444444443},2.765253144654088,206.3286720750786,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":32.10973746532242},null,{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F12<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F12<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F12<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F12<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F12*BT12+BU12","v":2.2925120370370364},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY12","v":3.6939269919682634}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3150.6936316282718},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.666922494898198},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.163009430758981},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.42680369268693},{"$nulls":4},{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R13*Bilans!F13+S13","v":12.106944444444444},{"v":0.26855282780773204,"d":"26.86%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.251354166666667},null,8.855590277777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC13*Bilans!F13+AD13","v":2.9119444444444444},2.802059748427673,206.29464382861636,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":31.266562052847465},null,{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ13*Bilans!F13+AK13","v":12.027314814814815},{"v":0.27033084414334657,"d":"27.03%"},3.251354166666667,null,8.775960648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU13*Bilans!F13+AV13","v":2.475138888888889},2.3817374213836477,175.3494633058176,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":36.78439705964873},null,{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB13*Bilans!F13+BC13","v":12.106944444444444},{"v":0.26855282780773204,"d":"26.86%"},3.251354166666667,null,8.855590277777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W13<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W13<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W13<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W13<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W13<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM13*Bilans!F13+BN13","v":2.9119444444444444},2.802059748427673,206.29464382861636,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":31.266562052847465},null,{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F13<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F13<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F13<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F13<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F13*BT13+BU13","v":2.3162870370370365},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY13","v":3.656011520858781}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.6677877002620654},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.163874636122849},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.4276688980507974},{"$nulls":4},{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R14*Bilans!F14+S14","v":12.779722222222222},{"v":0.22677690351468255,"d":"22.68%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.8981458333333334},null,9.881576388888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC14*Bilans!F14+AD14","v":3.238722222222222},3.116506289308176,203.02636047012575,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":24.875016381631987},null,{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ14*Bilans!F14+AK14","v":12.82824074074074},{"v":0.22591919592912052,"d":"22.59%"},2.8981458333333334,null,9.930094907407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU14*Bilans!F14+AV14","v":2.6961944444444446},2.5944512578616354,169.01682441902517,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":29.88036285711342},null,{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB14*Bilans!F14+BC14","v":12.779722222222222},{"v":0.22677690351468255,"d":"22.68%"},2.8981458333333334,null,9.881576388888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W14<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W14<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W14<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W14<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W14<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM14*Bilans!F14+BN14","v":3.238722222222222},3.116506289308176,203.02636047012575,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":24.875016381631987},null,{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F14<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F14<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F14<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F14<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F14*BT14+BU14","v":2.5194018518518515},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY14","v":3.361262946916823}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.017923362826617},{"$nulls":4},{"$f":"F11","v":3.6589352606250065},{"$f":"F15","v":3.017923362826617},{"$f":"F28","v":3.353487714101391},{"$nulls":4},{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R15*Bilans!F15+S15","v":12.23236111111111},{"v":0.26041664301204687,"d":"26.04%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.185510416666667},null,9.046850694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC15*Bilans!F15+AD15","v":2.972861111111111},2.860677672955975,206.08965608451257,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":29.968520504938187},null,{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ15*Bilans!F15+AK15","v":12.17662037037037},{"v":0.2616087485504629,"d":"26.16%"},3.185510416666667,null,8.991109953703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU15*Bilans!F15+AV15","v":2.516347222222222},2.42139072327044,174.44243583352986,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":35.4053877699708},null,{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB15*Bilans!F15+BC15","v":12.23236111111111},{"v":0.26041664301204687,"d":"26.04%"},3.185510416666667,null,9.046850694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W15<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W15<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W15<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W15<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W15<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM15*Bilans!F15+BN15","v":2.972861111111111},2.860677672955975,206.08965608451257,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":29.968520504938187},null,{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F15<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F15<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F15<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F15<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F15*BT15+BU15","v":2.354150925925926},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY15","v":3.5972086580186047}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.696279941560416},{"$f":"F19","v":3.696279941560416},{"$f":"F19","v":3.696279941560416},{"$nulls":4},{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R16*Bilans!F16+S16","v":13.536111111111111},{"v":0.18476810999384366,"d":"18.48%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.501041666666667},null,11.035069444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC16*Bilans!F16+AD16","v":3.6061111111111113},3.470031446540881,192.9857988993711,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":19.072406408873828},null,{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ16*Bilans!F16+AK16","v":13.728703703703705},{"v":0.18217609765967493,"d":"18.22%"},2.501041666666667,null,11.227662037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU16*Bilans!F16+AV16","v":2.944722222222222},2.8336006289308173,157.59069897798744,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":23.356096594660883},null,{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB16*Bilans!F16+BC16","v":13.536111111111111},{"v":0.18476810999384366,"d":"18.48%"},2.501041666666667,null,11.035069444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W16<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W16<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W16<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W16<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W16<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM16*Bilans!F16+BN16","v":3.6061111111111113},3.470031446540881,192.9857988993711,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":19.072406408873828},null,{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F16<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F16<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F16<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F16<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F16*BT16+BU16","v":2.7477592592592592},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY16","v":3.0819192272710816}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":699.8865846437868},{"$nulls":9},{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R17*Bilans!F17+S17","v":13.409722222222221},{"v":0.1914577938891766,"d":"19.15%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.5673958333333333},null,10.842326388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC17*Bilans!F17+AD17","v":3.544722222222222},3.410959119496855,195.13244382861632,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":19.95829402084476},null,{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ17*Bilans!F17+AK17","v":13.57824074074074},{"v":0.1890816256947049,"d":"18.91%"},2.5673958333333333,null,11.010844907407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU17*Bilans!F17+AV17","v":2.9031944444444444},2.793639937106918,159.817156702044,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":24.368539444098936},null,{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB17*Bilans!F17+BC17","v":13.409722222222221},{"v":0.1914577938891766,"d":"19.15%"},2.5673958333333333,null,10.842326388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W17<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W17<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W17<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W17<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W17<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM17*Bilans!F17+BN17","v":3.544722222222222},3.410959119496855,195.13244382861632,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":19.95829402084476},null,{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F17<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F17<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F17<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F17<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F17*BT17+BU17","v":2.709601851851852},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY17","v":3.125319717077853}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4114.473963064182},{"$nulls":5},{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R18*Bilans!F18+S18","v":13.367916666666666},{"v":0.1936983760870243,"d":"19.37%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.5893437500000003},null,10.778572916666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC18*Bilans!F18+AD18","v":3.5244166666666668},3.391419811320755,195.8010792417453,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":20.258110562031543},null,{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ18*Bilans!F18+AK18","v":13.528472222222224},{"v":0.191399568810636,"d":"19.14%"},2.5893437500000003,null,10.939128472222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU18*Bilans!F18+AV18","v":2.8894583333333332},2.7804221698113207,160.52558865742924,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":24.70982940862618},null,{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB18*Bilans!F18+BC18","v":13.367916666666666},{"v":0.1936983760870243,"d":"19.37%"},2.5893437500000003,null,10.778572916666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W18<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W18<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W18<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W18<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W18<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM18*Bilans!F18+BN18","v":3.5244166666666668},3.391419811320755,195.8010792417453,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":20.258110562031543},null,{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F18<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F18<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F18<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F18<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F18*BT18+BU18","v":2.6969805555555553},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY18","v":3.1399455496922717}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.696279941560416},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4497.296718146065},{"$nulls":5},{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R19*Bilans!F19+S19","v":13.257083333333332},{"v":0.19970691768551405,"d":"19.97%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.64753125},null,10.609552083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC19*Bilans!F19+AD19","v":3.4705833333333334},3.339617924528302,197.47411259080192,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":21.069952937786635},null,{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ19*Bilans!F19+AK19","v":13.396527777777779},{"v":0.1976281685760199,"d":"19.76%"},2.64753125,null,10.748996527777779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU19*Bilans!F19+AV19","v":2.8530416666666665},2.745379716981132,162.33636169988208,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":25.630550143852325},null,{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB19*Bilans!F19+BC19","v":13.257083333333332},{"v":0.19970691768551405,"d":"19.97%"},2.64753125,null,10.609552083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W19<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W19<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W19<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W19<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W19<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM19*Bilans!F19+BN19","v":3.4705833333333334},3.339617924528302,197.47411259080192,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":21.069952937786635},null,{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F19<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F19<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F19<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F19<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F19*BT19+BU19","v":2.6635194444444443},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY19","v":3.1793918796750456}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":4823.441036007112},{"$nulls":5},{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R20*Bilans!F20+S20","v":12.541527777777777},{"v":0.24105499507192774,"d":"24.11%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.0231979166666667},null,9.51832986111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC20*Bilans!F20+AD20","v":3.1230277777777777},3.0051776729559747,204.79309158451255,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":26.984971048394986},null,{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ20*Bilans!F20+AK20","v":12.544675925925926},{"v":0.24099450113483292,"d":"24.10%"},3.0231979166666667,null,9.521478009259258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU20*Bilans!F20+AV20","v":2.6179305555555556},2.5191407232704406,171.67125308352988,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":32.19138643224344},null,{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB20*Bilans!F20+BC20","v":12.541527777777777},{"v":0.24105499507192774,"d":"24.11%"},3.0231979166666667,null,9.51832986111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W20<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W20<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W20<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W20<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W20<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM20*Bilans!F20+BN20","v":3.1230277777777777},3.0051776729559747,204.79309158451255,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":26.984971048394986},null,{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F20<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F20<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F20<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F20<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F20*BT20+BU20","v":2.4474898148148148},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY20","v":3.4600234255373197}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2250000000000001},{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.575000000000001},{"$f":"R21*Bilans!F21+S21","v":11.85375},{"v":0.2857429083623326,"d":"28.57%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.387125},null,8.466625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.0625},{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.2975},{"$f":"AC21*Bilans!F21+AD21","v":2.819375},2.712983490566038,208.5768837382076,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":33.722427843050326},null,{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.37045454545454537},{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":14.39318181818182},{"$f":"AJ21*Bilans!F21+AK21","v":11.559204545454547},{"v":0.2930240559963036,"d":"29.30%"},3.387125,null,8.172079545454547,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.050204545454545446},{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.635431818181818},{"$f":"AU21*Bilans!F21+AV21","v":2.251367045454545},2.1664097984562605,166.5557517151158,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":42.23041737772456},null,{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.13749999999999996},{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":12.8625},{"$f":"BB21*Bilans!F21+BC21","v":11.810625000000002},{"v":0.2867862623696883,"d":"28.68%"},3.387125,null,8.4235,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W21<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W21<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W21<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W21<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W21<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.79875},{"$f":"BM21*Bilans!F21+BN21","v":1.9317499999999999},1.8588537735849056,142.91053696698114,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":49.21763685777146},null,{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F21<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F21<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.050204545454545446},{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F21<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F21<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.635431818181818},{"$f":"Bilans!F21*BT21+BU21","v":2.251367045454545},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY21","v":4.453632120202656}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R22*Bilans!F22+S22","v":13.766527777777778},{"v":0.17288839677559298,"d":"17.29%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.3800729166666668},null,11.386454861111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC22*Bilans!F22+AD22","v":3.718027777777778},3.577724842767296,188.588137480739,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":17.53264581730158},null,{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ22*Bilans!F22+AK22","v":14.00300925925926},{"v":0.16996867406146166,"d":"17.00%"},2.3800729166666668,null,11.622936342592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU22*Bilans!F22+AV22","v":3.0204305555555555},2.906452044025157,153.20417353164305,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":21.581977459063506},null,{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB22*Bilans!F22+BC22","v":13.766527777777778},{"v":0.17288839677559298,"d":"17.29%"},2.3800729166666668,null,11.386454861111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W22<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W22<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W22<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W22<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W22<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM22*Bilans!F22+BN22","v":3.718027777777778},3.577724842767296,188.588137480739,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":17.53264581730158},null,{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F22<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F22<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F22<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F22<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F22*BT22+BU22","v":2.817323148148148},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY22","v":3.0058220685793864}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R23*Bilans!F23+S23","v":13.04513888888889},{"v":0.21148123502794783,"d":"21.15%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.7588020833333333},null,10.286336805555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC23*Bilans!F23+AD23","v":3.367638888888889},3.2405581761006292,200.270545980739,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":22.694697488349068},null,{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ23*Bilans!F23+AK23","v":13.144212962962964},{"v":0.20988720215557471,"d":"20.99%"},2.7588020833333333,null,10.385410879629632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU23*Bilans!F23+AV23","v":2.783402777777778},2.678368710691824,165.52653428164308,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":27.458313415333947},null,{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB23*Bilans!F23+BC23","v":13.04513888888889},{"v":0.21148123502794783,"d":"21.15%"},2.7588020833333333,null,10.286336805555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W23<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W23<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W23<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W23<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W23<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM23*Bilans!F23+BN23","v":3.367638888888889},3.2405581761006292,200.270545980739,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":22.694697488349068},null,{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F23<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F23<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F23<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F23<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F23*BT23+BU23","v":2.5995324074074073},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY23","v":3.257652056536206}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2250000000000001},{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.575000000000001},{"$f":"R24*Bilans!F24+S24","v":11.963437500000001},{"v":0.27813128542695187,"d":"27.81%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.32740625},null,8.636031250000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.0625},{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.2975},{"$f":"AC24*Bilans!F24+AD24","v":2.84984375},2.742302476415094,206.90055166494687,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":32.73994144415812},null,{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.37045454545454537},{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":14.39318181818182},{"$f":"AJ24*Bilans!F24+AK24","v":11.739801136363639},{"v":0.28342952417596506,"d":"28.34%"},3.32740625,null,8.41239488636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.050204545454545446},{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.635431818181818},{"$f":"AU24*Bilans!F24+AV24","v":2.2758417613636364},2.189960940180103,165.22762552447332,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":40.997453814229324},null,{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.13749999999999996},{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":12.8625},{"$f":"BB24*Bilans!F24+BC24","v":11.877656250000001},{"v":0.28013996869121377,"d":"28.01%"},3.32740625,null,8.550250000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W24<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W24<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W24<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W24<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W24<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.79875},{"$f":"BM24*Bilans!F24+BN24","v":1.987},1.9120188679245285,144.25752154245282,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":46.9570797684952},null,{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F24<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F24<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.050204545454545446},{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F24<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F24<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.635431818181818},{"$f":"Bilans!F24*BT24+BU24","v":2.2758417613636364},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY24","v":4.419129799680995}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R25*Bilans!F25+S25","v":12.403472222222222},{"v":0.24958149039807404,"d":"24.96%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.0956770833333334},null,9.307795138888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC25*Bilans!F25+AD25","v":3.055972222222222},2.9406525157232704,205.51117687696538,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":28.281014861609776},null,{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ25*Bilans!F25+AK25","v":12.380324074074075},{"v":0.2500481461398949,"d":"25.00%"},3.0956770833333334,null,9.284646990740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU25*Bilans!F25+AV25","v":2.5725694444444445},2.475491352201258,173.00280751277512,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":33.59520421109461},null,{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB25*Bilans!F25+BC25","v":12.403472222222222},{"v":0.24958149039807404,"d":"24.96%"},3.0956770833333334,null,9.307795138888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W25<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W25<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W25<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W25<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W25<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM25*Bilans!F25+BN25","v":3.055972222222222},2.9406525157232704,205.51117687696538,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":28.281014861609776},null,{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F25<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F25<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F25<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F25<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F25*BT25+BU25","v":2.405810185185185},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY25","v":3.519966847414194}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9508.55192},null,{"$f":"F26/F28","v":2835.421725273246},{"$nulls":9},{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2250000000000001},{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.575000000000001},{"$f":"R26*Bilans!F26+S26","v":11.91375},{"v":0.2815619207498339,"d":"28.16%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.3544583333333335},null,8.559291666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.0625},{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.2975},{"$f":"AC26*Bilans!F26+AD26","v":2.8360416666666666},2.729021226415094,207.67032826650944,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":33.182383897744806},null,{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.37045454545454537},{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":14.39318181818182},{"$f":"AJ26*Bilans!F26+AK26","v":11.657992424242426},{"v":0.2877389357671775,"d":"28.77%"},3.3544583333333335,null,8.303534090909093,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.050204545454545446},{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.635431818181818},{"$f":"AU26*Bilans!F26+AV26","v":2.264754924242424},2.1792924742710116,165.8376194146012,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":41.55267412204111},null,{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.13749999999999996},{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":12.8625},{"$f":"BB26*Bilans!F26+BC26","v":11.847291666666667},{"v":0.2831413649392442,"d":"28.31%"},3.3544583333333335,null,8.492833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W26<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W26<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W26<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W26<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W26<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.79875},{"$f":"BM26*Bilans!F26+BN26","v":1.9619722222222222},1.887935534591195,143.66623037578617,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":47.96531891095978},null,{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F26<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F26<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.050204545454545446},{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F26<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F26<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.635431818181818},{"$f":"Bilans!F26*BT26+BU26","v":2.264754924242424},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY26","v":4.4346666651549045}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R27*Bilans!F27+S27","v":12.477361111111112},{"v":0.24499454567717088,"d":"24.50%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.056885416666667},null,9.420475694444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC27*Bilans!F27+AD27","v":3.091861111111111},2.975187106918239,205.15477075432392,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":27.58036538582479},null,{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ27*Bilans!F27+AK27","v":12.468287037037037},{"v":0.2451728459239181,"d":"24.52%"},3.056885416666667,null,9.41140162037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU27*Bilans!F27+AV27","v":2.5968472222222223},2.4988529874213836,172.30903246088837,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":32.83776513186396},null,{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB27*Bilans!F27+BC27","v":12.477361111111112},{"v":0.24499454567717088,"d":"24.50%"},3.056885416666667,null,9.420475694444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W27<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W27<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W27<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W27<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W27<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM27*Bilans!F27+BN27","v":3.091861111111111},2.975187106918239,205.15477075432392,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":27.58036538582479},null,{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F27<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F27<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F27<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F27<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F27*BT27+BU27","v":2.428117592592592},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY27","v":3.4876284900111685}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.353487714101391},{"$nulls":11},{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R28*Bilans!F28+S28","v":13.360138888888889},{"v":0.19411677564895574,"d":"19.41%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.5934270833333333},null,10.766711805555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC28*Bilans!F28+AD28","v":3.520638888888889},3.387784591194969,195.92320542413523,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":20.314271951902665},null,{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ28*Bilans!F28+AK28","v":13.519212962962964},{"v":0.1918326969504991,"d":"19.18%"},2.5934270833333333,null,10.92578587962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU28*Bilans!F28+AV28","v":2.886902777777778},2.7779630503144657,160.65585361654877,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":24.773683542050545},null,{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB28*Bilans!F28+BC28","v":13.360138888888889},{"v":0.19411677564895574,"d":"19.41%"},2.5934270833333333,null,10.766711805555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W28<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W28<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W28<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W28<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W28<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM28*Bilans!F28+BN28","v":3.520638888888889},3.387784591194969,195.92320542413523,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":20.314271951902665},null,{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F28<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F28<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F28<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F28<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F28*BT28+BU28","v":2.6946324074074073},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY28","v":3.1426817512266725}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.4400000000000002},{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R29*Bilans!F29+S29","v":16.089166666666667},{"v":0.10262793287408713,"d":"10.26%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":1.6511979166666668},null,14.43796875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.564},{"$f":"AC29*Bilans!F29+AD29","v":4.594291666666667},4.420922169811321,155.69935266804245,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":9.479993288773207},null,{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2800000000000001},{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.84},{"$f":"AJ29*Bilans!F29+AK29","v":15.665833333333333},{"v":0.1054012181499016,"d":"10.54%"},1.6511979166666668,null,14.014635416666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.8939999999999997},{"$f":"AU29*Bilans!F29+AV29","v":3.6634583333333333},3.5252146226415095,124.15365249115567,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":11.888726499323269},null,{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.4400000000000002},{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB29*Bilans!F29+BC29","v":16.089166666666667},{"v":0.10262793287408713,"d":"10.26%"},1.6511979166666668,null,14.43796875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W29<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W29<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W29<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W29<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W29<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.564},{"$f":"BM29*Bilans!F29+BN29","v":4.303027777777778},4.140649371069183,145.8284950373428,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":10.121676274457906},null,{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F29<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F29<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.10440000000000005},{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F29<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F29<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7092},{"$f":"Bilans!F29*BT29+BU29","v":3.389975},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY29","v":2.498063287494231}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.4400000000000002},{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R30*Bilans!F30+S30","v":14.974499999999999},{"v":0.13099143544024844,"d":"13.10%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":1.9615312500000002},null,13.012968749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.564},{"$f":"AC30*Bilans!F30+AD30","v":4.194025},4.0357599056603775,172.1927589548349,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":12.580885307073752},null,{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2800000000000001},{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.84},{"$f":"AJ30*Bilans!F30+AK30","v":14.9565},{"v":0.13114908233878247,"d":"13.11%"},1.9615312500000002,null,12.99496875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.8939999999999997},{"$f":"AU30*Bilans!F30+AV30","v":3.364525},3.2375617924528304,138.13623960813678,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":15.682614187738237},null,{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.4400000000000002},{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB30*Bilans!F30+BC30","v":14.974499999999999},{"v":0.13099143544024844,"d":"13.10%"},1.9615312500000002,null,13.012968749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W30<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W30<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W30<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W30<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W30<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.564},{"$f":"BM30*Bilans!F30+BN30","v":4.015916666666667},3.864372641509434,164.8802214021226,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":13.138855180427878},null,{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F30<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F30<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.10440000000000005},{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F30<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F30<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7092},{"$f":"Bilans!F30*BT30+BU30","v":3.1254950000000004},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY30","v":2.7094498929044057}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.4400000000000002},{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R31*Bilans!F31+S31","v":14.507},{"v":0.1441847039360309,"d":"14.42%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.0916875},null,12.415312499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.564},{"$f":"AC31*Bilans!F31+AD31","v":4.02615},3.874219811320755,177.40246227028302,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":14.064946661202386},null,{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2800000000000001},{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.84},{"$f":"AJ31*Bilans!F31+AK31","v":14.659},{"v":0.14268964458694317,"d":"14.27%"},2.0916875,null,12.5673125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.8939999999999997},{"$f":"AU31*Bilans!F31+AV31","v":3.23915},3.116917924528302,142.7252302231132,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":17.4822360804532},null,{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.4400000000000002},{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB31*Bilans!F31+BC31","v":14.507},{"v":0.1441847039360309,"d":"14.42%"},2.0916875,null,12.415312499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W31<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W31<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W31<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W31<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W31<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.564},{"$f":"BM31*Bilans!F31+BN31","v":3.8955},3.7485000000000004,171.64568925,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":14.536666666666664},null,{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F31<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F31<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.10440000000000005},{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F31<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F31<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7092},{"$f":"Bilans!F31*BT31+BU31","v":3.0145700000000004},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY31","v":2.8091476041436274}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R37*Bilans!F37+S37","v":13.540972222222221},{"v":0.18451330837478847,"d":"18.45%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.4984895833333334},null,11.042482638888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC37*Bilans!F37+AD37","v":3.6084722222222223},3.472303459119497,192.8994782920597,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":19.038935760748238},null,{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ37*Bilans!F37+AK37","v":13.73449074074074},{"v":0.18191352198607857,"d":"18.19%"},2.4984895833333334,null,11.236001157407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU37*Bilans!F37+AV37","v":2.9463194444444443},2.835137578616352,157.50252425805814,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":23.317726447780892},null,{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB37*Bilans!F37+BC37","v":13.540972222222221},{"v":0.18451330837478847,"d":"18.45%"},2.4984895833333334,null,11.042482638888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W37<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W37<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W37<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W37<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W37<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM37*Bilans!F37+BN37","v":3.6084722222222223},3.472303459119497,192.8994782920597,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":19.038935760748238},null,{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F37<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F37<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F37<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F37<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F37*BT37+BU37","v":2.749226851851852},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY37","v":3.0802740367965793}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R44*Bilans!F44+S44","v":13.357222222222221},{"v":0.19427380110635115,"d":"19.43%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.5949583333333335},null,10.762263888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC44*Bilans!F44+AD44","v":3.519222222222222},3.3864213836477988,195.96881905031447,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":20.335363558867172},null,{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ44*Bilans!F44+AK44","v":13.51574074074074},{"v":0.19199527300130165,"d":"19.20%"},2.5949583333333335,null,10.920782407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU44*Bilans!F44+AV44","v":2.885944444444444},2.7770408805031446,160.70457871383647,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":24.79765799757445},null,{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB44*Bilans!F44+BC44","v":13.357222222222221},{"v":0.19427380110635115,"d":"19.43%"},2.5949583333333335,null,10.762263888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W44<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W44<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W44<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W44<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W44<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM44*Bilans!F44+BN44","v":3.519222222222222},3.3864213836477988,195.96881905031447,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":20.335363558867172},null,{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F44<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F44<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F44<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F44<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F44*BT44+BU44","v":2.693751851851852},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY44","v":3.143709056645872}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R61*Bilans!F61+S61","v":13.11125},{"v":0.20776766135951952,"d":"20.78%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.72409375},null,10.38715625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC61*Bilans!F61+AD61","v":3.39975},3.2714575471698115,199.45504160023586,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":22.17733730421354},null,{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ61*Bilans!F61+AK61","v":13.222916666666666},{"v":0.2060130770442729,"d":"20.60%"},2.72409375,null,10.498822916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU61*Bilans!F61+AV61","v":2.805125},2.699271226415094,164.56984294988206,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":26.878446593289066},null,{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB61*Bilans!F61+BC61","v":13.11125},{"v":0.20776766135951952,"d":"20.78%"},2.72409375,null,10.38715625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W61<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W61<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W61<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W61<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W61<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM61*Bilans!F61+BN61","v":3.39975},3.2714575471698115,199.45504160023586,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":22.17733730421354},null,{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F61<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F61<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F61<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F61<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F61*BT61+BU61","v":2.6194916666666668},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY61","v":3.232830323831248}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.4400000000000002},{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R71*Bilans!F71+S71","v":14.783833333333334},{"v":0.136271462070054,"d":"13.63%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.0146145833333335},null,12.76921875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.564},{"$f":"AC71*Bilans!F71+AD71","v":4.125558333333333},3.9698768867924525,174.43936781332545,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":13.17156526288361},null,{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2800000000000001},{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.84},{"$f":"AJ71*Bilans!F71+AK71","v":14.835166666666666},{"v":0.13579992922223097,"d":"13.58%"},2.0146145833333335,null,12.820552083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.8939999999999997},{"$f":"AU71*Bilans!F71+AV71","v":3.3133916666666665},3.1883580188679246,140.09884261757074,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":16.400132039928874},null,{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.4400000000000002},{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB71*Bilans!F71+BC71","v":14.783833333333334},{"v":0.136271462070054,"d":"13.63%"},2.0146145833333335,null,12.76921875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W71<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W71<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W71<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W71<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W71<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.564},{"$f":"BM71*Bilans!F71+BN71","v":3.9668055555555557},3.817114779874214,167.72688626375785,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":13.698695353804135},null,{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F71<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F71<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.10440000000000005},{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F71<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F71<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7092},{"$f":"Bilans!F71*BT71+BU71","v":3.080255},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY71","v":2.7492438428062793}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.4400000000000002},{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R77*Bilans!F77+S77","v":14.254},{"v":0.15168549179177776,"d":"15.17%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.162125},null,12.091875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.564},{"$f":"AC77*Bilans!F77+AD77","v":3.9353},3.786798113207547,179.80096121320753,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":14.920887861154167},null,{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2800000000000001},{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.84},{"$f":"AJ77*Bilans!F77+AK77","v":14.498},{"v":0.14913263898468757,"d":"14.91%"},2.162125,null,12.335875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.8939999999999997},{"$f":"AU77*Bilans!F77+AV77","v":3.1712999999999996},3.051628301886792,144.89436340188675,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":18.515488916217326},null,{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.4400000000000002},{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB77*Bilans!F77+BC77","v":14.254},{"v":0.15168549179177776,"d":"15.17%"},2.162125,null,12.091875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W77<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W77<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W77<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W77<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W77<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.564},{"$f":"BM77*Bilans!F77+BN77","v":3.8303333333333334},3.6857924528301886,175.00511145283016,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":15.329780697937514},null,{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F77<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F77<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.10440000000000005},{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F77<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F77<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7092},{"$f":"Bilans!F77*BT77+BU77","v":2.95454},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY77","v":2.866223538359019}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R94*Bilans!F94+S94","v":13.715},{"v":0.1755103900838498,"d":"17.55%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.407125},null,11.307875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC94*Bilans!F94+AD94","v":3.693},3.5536415094339624,189.62586458490566,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":17.868878960194962},null,{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ94*Bilans!F94+AK94","v":13.941666666666666},{"v":0.1726569037656904,"d":"17.27%"},2.407125,null,11.534541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU94*Bilans!F94+AV94","v":3.0035},2.8901603773584905,154.2218478962264,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":21.970957216580654},null,{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB94*Bilans!F94+BC94","v":13.715},{"v":0.1755103900838498,"d":"17.55%"},2.407125,null,11.307875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W94<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W94<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W94<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W94<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W94<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM94*Bilans!F94+BN94","v":3.693},3.5536415094339624,189.62586458490566,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":17.868878960194962},null,{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F94<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F94<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F94<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F94<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F94*BT94+BU94","v":2.8017666666666665},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY94","v":3.0225115437961487}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"R104*Bilans!F104+S104","v":16.131875},{"v":0.07109565689047306,"d":"7.11%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":1.1469062500000002},null,14.98496875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.539999999999999},{"$f":"AC104*Bilans!F104+AD104","v":5.848412499999999},5.627717688679245,130.08891516208723,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":4.88790376875776},null,{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":16.131875},{"v":0.07109565689047306,"d":"7.11%"},1.1469062500000002,null,14.98496875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.539999999999999},{"$f":"AU104*Bilans!F104+AV104","v":5.848412499999999},5.627717688679245,130.08891516208723,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":4.88790376875776},null,{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"BB104*Bilans!F104+BC104","v":16.131875},{"v":0.07109565689047306,"d":"7.11%"},1.1469062500000002,null,14.98496875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W104<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W104<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W104<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W104<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W104<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.539999999999999},{"$f":"BM104*Bilans!F104+BN104","v":5.745583333333332},5.528768867924527,127.80163895872639,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":4.975382975328876},null,{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F104<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F104<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F104<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F104<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F104*BT104+BU104","v":4.1089199999999995},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY104","v":2.0609727356636918}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F116<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F116<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F116<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F116<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F116<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F116<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F116<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F116<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F116<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F116<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F116<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F116<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F116<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F116<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F116<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F116*BT116+BU116","v":4.078866666666666},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY116","v":2.076158105933819}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F119<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F119<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F119<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F119<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F119<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F119<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F119<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F119<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F119<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F119<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F119<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F119<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F119<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F119<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F119<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F119*BT119+BU119","v":4.315306666666666},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY119","v":1.9624033115506483}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F136<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F136<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F136<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F136<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F136<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F136<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F136<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F136<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F136<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F136<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F136<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F136<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F136<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F136<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F136<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F136*BT136+BU136","v":4.445946666666666},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY136","v":1.9047399188376657}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F142<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F142<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F142<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F142<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F142<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F142<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F142<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F142<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F142<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F142<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F142<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F142<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F142<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F142<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F142<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F142*BT142+BU142","v":4.328186666666666},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY142","v":1.9565635092039906}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F152<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F152<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F152<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F152<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F152<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F152<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F152<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F152<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F152<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F152<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F152<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F152<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F152<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F152<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F152<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F152*BT152+BU152","v":4.545},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY152","v":1.8632281832834445}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F169<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F169<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F169<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F169<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F169<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F169<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F169<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F169<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F169<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F169<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F169<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F169<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F169<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F169<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F169<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F169*BT169+BU169","v":4.66644},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY169","v":1.8147393072713367}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F175<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F175<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F175<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F175<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F175<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F175<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F175<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F175<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F175<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F175<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F175<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F175<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F175<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F175<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F175<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F175*BT175+BU175","v":4.432453333333333},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY175","v":1.9105383534077267}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F185<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F185<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F185<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F185<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F185<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F185<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F185<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F185<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F185<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F185<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F185<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F185<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F185<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F185<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F185<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F185*BT185+BU185","v":4.790026666666667},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY185","v":1.7679175257945514}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F201<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F201<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F201<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F201<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F201<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F201<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F201<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F201<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F201<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F201<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F201<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F201<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F201<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F201<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F201<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F201*BT201+BU201","v":4.7099866666666665},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY201","v":1.797960948160488}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F211<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F211<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F211<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F211<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F211<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F211<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F211<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.12539999999999996},{"$f":"IF(Bilans!F211<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F211<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F211<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F211<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F211<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F211<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F211<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F211<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.290000000000001},{"$f":"Bilans!F211*BT211+BU211","v":5.0179725},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY211","v":1.6876083105324424}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F217<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F217<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F217<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F217<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F217<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F217<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F217<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F217<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F217<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F217<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F217<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F217<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F217<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F217<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F217<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F217*BT217+BU217","v":4.549293333333333},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY217","v":1.8614697871808492}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F234<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F234<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F234<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F234<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F234<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F234<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F234<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.12539999999999996},{"$f":"IF(Bilans!F234<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F234<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F234<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F234<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F234<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F234<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F234<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F234<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.290000000000001},{"$f":"Bilans!F234*BT234+BU234","v":5.3555075},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY234","v":1.5812454922382717}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F244<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F244<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F244<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F244<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F244<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F244<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F244<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F244<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F244<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F244<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F244<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F244<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F244<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F244<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F244<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F244*BT244+BU244","v":4.351493333333333},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY244","v":1.9460841243059677}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"R250*Bilans!F250+S250","v":16.200833333333335},{"v":0.06036469317421942,"d":"6.04%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":0.9779583333333333},null,15.222875000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.539999999999999},{"$f":"AC250*Bilans!F250+AD250","v":6.01805},5.7909537735849055,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":16.200833333333335},{"v":0.06036469317421942,"d":"6.04%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":15.222875000000002},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.539999999999999},{"$f":"AU250*Bilans!F250+AV250","v":6.01805},5.7909537735849055,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"BB250*Bilans!F250+BC250","v":16.200833333333335},{"v":0.06036469317421942,"d":"6.04%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":15.222875000000002},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W250<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W250<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W250<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W250<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W250<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.539999999999999},{"$f":"BM250*Bilans!F250+BN250","v":5.901888888888888},5.67917610062893,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F250<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F250<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F250<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F250<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F250*BT250+BU250","v":4.210426666666667},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY250","v":2.0112859725277064}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W260<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W260<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W260<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W260<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W260<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.1453055555555562},2.064350628930818,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F260<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F260<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F260<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F260<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F260*BT260+BU260","v":4.719186666666667},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY260","v":1.794455844020422}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"R277*Bilans!F277+S277","v":16.32479166666667},{"v":0.04130284970456489,"d":"4.13%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":0.6742604166666668},null,15.650531250000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.539999999999999},{"$f":"AC277*Bilans!F277+AD277","v":6.3229875},6.084384198113208,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"AJ277*Bilans!F277+AK277","v":16.32479166666667},{"v":0.04130284970456489,"d":"4.13%"},0.6742604166666668,null,15.650531250000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.539999999999999},{"$f":"AU277*Bilans!F277+AV277","v":6.3229875},6.084384198113208,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"BB277*Bilans!F277+BC277","v":16.32479166666667},{"v":0.04130284970456489,"d":"4.13%"},0.6742604166666668,null,15.650531250000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W277<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W277<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W277<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W277<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W277<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.539999999999999},{"$f":"BM277*Bilans!F277+BN277","v":6.1828611111111105},5.949545597484276,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F277<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F277<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F277<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F277<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F277*BT277+BU277","v":4.392893333333333},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY277","v":1.9277436191689734}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"R286*Bilans!F286+S286","v":16.216250000000002},{"v":0.057978108378940865,"d":"5.80%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":0.9401875},null,15.276062500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.539999999999999},{"$f":"AC286*Bilans!F286+AD286","v":6.055975},5.827447641509434,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":16.216250000000002},{"v":0.057978108378940865,"d":"5.80%"},0.9401875,null,15.276062500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.539999999999999},{"$f":"AU286*Bilans!F286+AV286","v":6.055975},5.827447641509434,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"BB286*Bilans!F286+BC286","v":16.216250000000002},{"v":0.057978108378940865,"d":"5.80%"},0.9401875,null,15.276062500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W286<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W286<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W286<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W286<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W286<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.539999999999999},{"$f":"BM286*Bilans!F286+BN286","v":5.9368333333333325},5.712801886792452,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F286<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F286<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F286<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F286<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F286*BT286+BU286","v":4.2331199999999995},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY286","v":2.000503669403007}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":-0.06666666666666643},{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":16.766666666666666},{"$f":"R292*Bilans!F292+S292","v":16.168333333333333},{"v":0.08353133697556953,"d":"8.35%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":1.3505624999999999},null,14.817770833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.36666666666666653},{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.1033333333333344},{"$f":"AC292*Bilans!F292+AD292","v":5.394166666666667},5.1906132075471705,145.35533695754714,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.42008249652402},null,{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.8},{"$f":"AJ292*Bilans!F292+AK292","v":15.8},{"v":0.08547863924050632,"d":"8.55%"},1.3505624999999999,null,14.4494375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.2366666666666665},{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.063333333333335},{"$f":"AU292*Bilans!F292+AV292","v":4.1874166666666675},4.029400943396227,112.8373293183962,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":8.270252940357018},null,{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":-0.06666666666666643},{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":16.766666666666666},{"$f":"BB292*Bilans!F292+BC292","v":16.168333333333333},{"v":0.08353133697556953,"d":"8.35%"},1.3505624999999999,null,14.817770833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W292<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W292<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W292<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W292<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W292<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.1033333333333344},{"$f":"BM292*Bilans!F292+BN292","v":3.1205000000000016},3.0027452830188697,84.0873775330189,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":11.097899375100134},null,{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F292<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F292<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.207333333333333},{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F292<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F292<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":1.9886666666666692},{"$f":"Bilans!F292*BT292+BU292","v":3.8494833333333336},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY292","v":2.1998723879888438}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":-0.06666666666666643},{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":16.766666666666666},{"$f":"R309*Bilans!F309+S309","v":16.27},{"v":0.09449139520590044,"d":"9.45%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":1.5373750000000002},null,14.732624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.36666666666666653},{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.1033333333333344},{"$f":"AC309*Bilans!F309+AD309","v":4.835},4.652547169811321,151.1472999056604,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.309325749741468},null,{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.8},{"$f":"AJ309*Bilans!F309+AK309","v":15.8},{"v":0.09730221518987342,"d":"9.73%"},1.5373750000000002,null,14.262625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.2366666666666665},{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.063333333333335},{"$f":"AU309*Bilans!F309+AV309","v":3.8265000000000002},3.682103773584906,119.62050529245285,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":10.499304847772116},null,{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":-0.06666666666666643},{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":16.766666666666666},{"$f":"BB309*Bilans!F309+BC309","v":16.27},{"v":0.09449139520590044,"d":"9.45%"},1.5373750000000002,null,14.732624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W309<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W309<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W309<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W309<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W309<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.1033333333333344},{"$f":"BM309*Bilans!F309+BN309","v":2.9476666666666675},2.836433962264152,92.1472301320755,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":13.62962456180029},null,{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F309<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F309<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.207333333333333},{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F309<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F309<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":1.9886666666666692},{"$f":"Bilans!F309*BT309+BU309","v":3.5333},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY309","v":2.396731693607465}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":-0.06666666666666643},{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":16.766666666666666},{"$f":"R315*Bilans!F315+S315","v":16.103333333333335},{"v":0.07645156282343202,"d":"7.65%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":1.2311250000000005},null,14.872208333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.36666666666666653},{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.1033333333333344},{"$f":"AC315*Bilans!F315+AD315","v":5.751666666666665},5.534622641509433,139.12380933962265,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":5.404709939148075},null,{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.8},{"$f":"AJ315*Bilans!F315+AK315","v":15.8},{"v":0.07791930379746838,"d":"7.79%"},1.2311250000000005,null,14.568875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.2366666666666665},{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.063333333333335},{"$f":"AU315*Bilans!F315+AV315","v":4.418166666666666},4.251443396226414,106.86853265094341,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.035970425138635},null,{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":-0.06666666666666643},{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":16.766666666666666},{"$f":"BB315*Bilans!F315+BC315","v":16.103333333333335},{"v":0.07645156282343202,"d":"7.65%"},1.2311250000000005,null,14.872208333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W315<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W315<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W315<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W315<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W315<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.1033333333333344},{"$f":"BM315*Bilans!F315+BN315","v":3.2310000000000008},3.109075471698114,78.15283013207552,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":9.621197771587743},null,{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F315<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F315<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.207333333333333},{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F315<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F315<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":1.9886666666666692},{"$f":"Bilans!F315*BT315+BU315","v":4.051633333333332},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY315","v":2.0901131460620634}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.4400000000000002},{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R325*Bilans!F325+S325","v":15.352166666666665},{"v":0.1209200927122122,"d":"12.09%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":1.856385416666667},null,13.495781249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.564},{"$f":"AC325*Bilans!F325+AD325","v":4.329641666666666},4.166258962264151,167.24717508691043,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.466034140623648},null,{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2800000000000001},{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.84},{"$f":"AJ325*Bilans!F325+AK325","v":15.196833333333334},{"v":0.12215606869852273,"d":"12.22%"},1.856385416666667,null,13.340447916666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.8939999999999997},{"$f":"AU325*Bilans!F325+AV325","v":3.4658083333333334},3.3350231132075474,133.8786665892689,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":14.32387898926898},null,{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.4400000000000002},{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB325*Bilans!F325+BC325","v":15.352166666666665},{"v":0.1209200927122122,"d":"12.09%"},1.856385416666667,null,13.495781249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W325<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W325<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W325<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W325<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W325<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.564},{"$f":"BM325*Bilans!F325+BN325","v":4.113194444444444},3.957979559748427,158.8861629618711,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.069407327367891},null,{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F325<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F325<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.10440000000000005},{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F325<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F325<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7092},{"$f":"Bilans!F325*BT325+BU325","v":3.2151050000000003},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY325","v":2.633933290832883}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R342*Bilans!F342+S342","v":13.952222222222222},{"v":0.16359998407262885,"d":"16.36%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.2825833333333336},null,11.669638888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC342*Bilans!F342+AD342","v":3.808222222222222},3.66451572327044,184.5889860125786,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":16.35759934644337},null,{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ342*Bilans!F342+AK342","v":14.224074074074075},{"v":0.16047324567113658,"d":"16.05%"},2.2825833333333336,null,11.941490740740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU342*Bilans!F342+AV342","v":3.081444444444444},2.9651635220125785,149.3612169308176,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":20.215640572603036},null,{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB342*Bilans!F342+BC342","v":13.952222222222222},{"v":0.16359998407262885,"d":"16.36%"},2.2825833333333336,null,11.669638888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W342<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W342<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W342<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W342<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W342<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM342*Bilans!F342+BN342","v":3.808222222222222},3.66451572327044,184.5889860125786,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":16.35759934644337},null,{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F342<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F342<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F342<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F342<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F342*BT342+BU342","v":2.8733851851851853},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY342","v":2.947176082303592}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R352*Bilans!F352+S352","v":13.546805555555554},{"v":0.18420778781385527,"d":"18.42%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.4954270833333334},null,11.051378472222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC352*Bilans!F352+AD352","v":3.6113055555555555},3.4750298742138366,192.7955261788522,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":18.99882875537471},null,{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ352*Bilans!F352+AK352","v":13.741435185185185},{"v":0.18159872311035494,"d":"18.16%"},2.4954270833333334,null,11.246008101851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU352*Bilans!F352+AV352","v":2.948236111111111},2.8369819182389935,157.3964660693789,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":23.271737149802377},null,{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB352*Bilans!F352+BC352","v":13.546805555555554},{"v":0.18420778781385527,"d":"18.42%"},2.4954270833333334,null,11.051378472222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W352<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W352<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W352<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W352<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W352<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM352*Bilans!F352+BN352","v":3.6113055555555555},3.4750298742138366,192.7955261788522,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":18.99882875537471},null,{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F352<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F352<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F352<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F352<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F352*BT352+BU352","v":2.750987962962963},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY352","v":3.078302125285332}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R358*Bilans!F358+S358","v":14.001805555555555},{"v":0.16116150694850867,"d":"16.12%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.2565520833333337},null,11.74525347222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC358*Bilans!F358+AD358","v":3.8323055555555556},3.6876902515723273,183.45244886753144,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":16.05319955350347},null,{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ358*Bilans!F358+AK358","v":14.283101851851852},{"v":0.15798753707275176,"d":"15.80%"},2.2565520833333337,null,12.026549768518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU358*Bilans!F358+AV358","v":3.097736111111111},2.9808404088050313,148.28861302692607,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":19.859911763519055},null,{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB358*Bilans!F358+BC358","v":14.001805555555555},{"v":0.16116150694850867,"d":"16.12%"},2.2565520833333337,null,11.74525347222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W358<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W358<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W358<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W358<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W358<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM358*Bilans!F358+BN358","v":3.8323055555555556},3.6876902515723273,183.45244886753144,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":16.05319955350347},null,{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F358<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F358<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F358<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F358<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F358*BT358+BU358","v":2.88835462962963},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY358","v":2.9319017845496154}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.4400000000000002},{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R369*Bilans!F369+S369","v":14.131166666666665},{"v":0.15542403316546172,"d":"15.54%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.196322916666667},null,11.934843749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.564},{"$f":"AC369*Bilans!F369+AD369","v":3.891191666666667},3.744354245283019,180.85886266709906,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":15.350866593995411},null,{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2800000000000001},{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.84},{"$f":"AJ369*Bilans!F369+AK369","v":14.419833333333333},{"v":0.1523126423097817,"d":"15.23%"},2.196322916666667,null,12.223510416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.8939999999999997},{"$f":"AU369*Bilans!F369+AV369","v":3.138358333333333},3.019929716981132,145.8678902071934,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":19.033251726619277},null,{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.4400000000000002},{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB369*Bilans!F369+BC369","v":14.131166666666665},{"v":0.15542403316546172,"d":"15.54%"},2.196322916666667,null,11.934843749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W369<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W369<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W369<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W369<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W369<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.564},{"$f":"BM369*Bilans!F369+BN369","v":3.7986944444444446},3.6553474842767297,176.55968034866353,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":15.724656204982702},null,{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F369<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F369<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.10440000000000005},{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F369<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F369<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7092},{"$f":"Bilans!F369*BT369+BU369","v":2.925395},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY369","v":2.894779027455525}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R370*Bilans!F370+S370","v":13.82},{"v":0.17018813314037629,"d":"17.02%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.3520000000000003},null,11.468,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC370*Bilans!F370+AD370","v":3.7439999999999998},3.602716981132075,187.4781862641509,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":17.188477564102563},null,{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ370*Bilans!F370+AK370","v":14.066666666666666},{"v":0.16720379146919434,"d":"16.72%"},2.3520000000000003,null,11.714666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU370*Bilans!F370+AV370","v":3.038},2.9233584905660375,152.12572913207543,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":21.182903225806452},null,{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB370*Bilans!F370+BC370","v":13.82},{"v":0.17018813314037629,"d":"17.02%"},2.3520000000000003,null,11.468,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W370<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W370<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W370<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W370<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W370<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM370*Bilans!F370+BN370","v":3.7439999999999998},3.602716981132075,187.4781862641509,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":17.188477564102563},null,{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F370<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F370<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.07044444444444448},{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F370<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F370<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.777111111111111},{"$f":"Bilans!F370*BT370+BU370","v":2.833466666666667},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY370","v":2.9886965647581016}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.4400000000000002},{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R371*Bilans!F371+S371","v":14.351166666666666},{"v":0.1487734737013251,"d":"14.88%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.1350729166666667},null,12.216093749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.564},{"$f":"AC371*Bilans!F371+AD371","v":3.9701916666666666},3.820373113207547,178.91475854445753,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":14.5875234822836},null,{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.2800000000000001},{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.84},{"$f":"AJ371*Bilans!F371+AK371","v":14.559833333333334},{"v":0.14664130198376812,"d":"14.66%"},2.1350729166666667,null,12.424760416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.8939999999999997},{"$f":"AU371*Bilans!F371+AV371","v":3.1973583333333333},3.0767033018867926,144.0873998581368,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":18.113473101492637},null,{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.4400000000000002},{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB371*Bilans!F371+BC371","v":14.351166666666666},{"v":0.1487734737013251,"d":"14.88%"},2.1350729166666667,null,12.216093749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W371<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W371<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W371<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W371<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W371<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.564},{"$f":"BM371*Bilans!F371+BN371","v":3.8553611111111112},3.709875786163522,173.73997534866353,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":15.02200766609267},null,{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F371<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F371<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.10440000000000005},{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F371<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F371<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7092},{"$f":"Bilans!F371*BT371+BU371","v":2.977595},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY371","v":2.8440308682084887}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":4.096065303978653},{"$f":"SUM(AF7:AF372)/229","v":3.941496801941724},{"$f":"SUM(AG7:AG372)/Z373","v":3.6589352606250065},{"$f":"SUM(AH7:AH372)","v":3220.4153691493557},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.508645468285476},{"$f":"SUM(AX7:AX372)/229","v":3.3762437525011184},{"$f":"SUM(AY7:AY372)/AR373","v":3.017923362826617},{"$f":"SUM(AZ7:AZ372)","v":3929.3824420922865},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9508.55192},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.8174104269771973},{"$f":"SUM(BP7:BP372)/229","v":3.6733572033176793},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.353487714101391},{"$f":"SUM(BR7:BR372)","v":3603.238124231239},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":894.0585939148264},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.696279941560416}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-AWO-A18","index":71,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4602.404802876732},null,null,"COP",{"$f":"K13","v":3.532084542107086},{"$f":"L13","v":3.030022403851544},{"$f":"M13","v":3.3533399597205147},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.999135542569338},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.999135542569338},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999135542569338},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.3533399597205147},null,null,"Udział 2ŹC",{"$f":"1-K3","v":8.6445743066199121E-4},{"$f":"1-L3","v":8.6445743066199121E-4},{"$f":"1-M3","v":8.6445743066199121E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.999135542569338},null,null,"COP-Inst",{"$f":"K14","v":3.532949747470954},{"$f":"L14","v":3.0308876092154113},{"$f":"M14","v":3.3542051650843825}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":8.6445743066199121E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.3542051650843825},{"$nulls":10},{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.5599999999999998},{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"R7*Bilans!F7+S7","v":15.300666666666666},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.14124248398762584,"d":"14.12%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.161104166666667},null,{"$f":"T7-V7","v":13.1395625},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.574},{"$f":"AC7*Bilans!F7+AD7","v":3.8522833333333333},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.7069141509433963},{"$f":"AF7*Z7","v":175.9171714042453},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":15.234567810432774},null,{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.94},{"$f":"AJ7*Bilans!F7+AK7","v":15.072},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.14338536137650393,"d":"14.34%"}},{"$f":"V7","v":2.161104166666667},null,{"$f":"AL7-AN7","v":12.910895833333331},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.09400000000000004},{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8619999999999997},{"$f":"AU7*Bilans!F7+AV7","v":3.083683333333333},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.967317924528302},{"$f":"AX7*AR7","v":140.81852308537736},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":19.031743964198657},null,{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.5599999999999998},{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"BB7*Bilans!F7+BC7","v":15.300666666666666},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.14124248398762584,"d":"14.12%"}},{"$f":"AN7","v":2.161104166666667},null,{"$f":"BD7-BF7","v":13.1395625},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":47.456500000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W7<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W7<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W7<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W7<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W7<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.574},{"$f":"BM7*Bilans!F7+BN7","v":3.8307962962962963},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.6862379454926626},{"$f":"BP7*BJ7","v":174.93595106027257},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":15.32001890139851},null,{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F7<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F7<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.0764000000000001},{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F7<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F7<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7291999999999996},{"$f":"Bilans!F7*BT7+BU7","v":2.9093766666666667},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY7","v":2.910716989672446}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R8*Bilans!F8+S8","v":14.33148148148148},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.1775054916655899,"d":"17.75%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.543916666666667},null,{"$f":"T8-V8","v":11.787564814814814},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC8*Bilans!F8+AD8","v":3.508740740740741},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.3763354297693926},{"$f":"AF8*Z8","v":191.2491440838575},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":19.96435526093565},null,{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ8*Bilans!F8+AK8","v":14.162222222222223},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.17962694178565827,"d":"17.96%"}},{"$f":"V8","v":2.543916666666667},null,{"$f":"AL8-AN8","v":11.618305555555555},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU8*Bilans!F8+AV8","v":2.8409629629629634},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.733756813417191},{"$f":"AX8*AR8","v":154.85092093920338},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":24.657043256068626},null,{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB8*Bilans!F8+BC8","v":14.33148148148148},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.1775054916655899,"d":"17.75%"}},{"$f":"AN8","v":2.543916666666667},null,{"$f":"BD8-BF8","v":11.787564814814814},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":56.644000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W8<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W8<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W8<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W8<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W8<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM8*Bilans!F8+BN8","v":3.508740740740741},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.3763354297693926},{"$f":"BP8*BJ8","v":191.2491440838575},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":19.96435526093565},null,{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F8<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F8<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F8<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F8<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F8*BT8+BU8","v":2.6840296296296295},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY8","v":3.1550963519697843}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":9508.55192},null,{"$f":"F9/F11","v":2683.848311834585},{"$nulls":9},{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R9*Bilans!F9+S9","v":14.111574074074074},{"v":0.18714395853154425,"d":"18.71%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.6408958333333334},null,11.47067824074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC9*Bilans!F9+AD9","v":3.422537037037037},3.2933846960167714,194.21583560115306,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":21.308195512317592},null,{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ9*Bilans!F9+AK9","v":13.951111111111112},{"v":0.18929645189550812,"d":"18.93%"},2.6408958333333334,null,11.310215277777779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU9*Bilans!F9+AV9","v":2.7811481481481484},2.676199161425577,157.81947884800843,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":26.222295414896593},null,{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB9*Bilans!F9+BC9","v":14.111574074074074},{"v":0.18714395853154425,"d":"18.71%"},2.6408958333333334,null,11.47067824074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":58.971500000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W9<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W9<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W9<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W9<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W9<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM9*Bilans!F9+BN9","v":3.422537037037037},3.2933846960167714,194.21583560115306,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":21.308195512317592},null,{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F9<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F9<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F9<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F9<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F9*BT9+BU9","v":2.6273814814814815},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY9","v":3.223122394943676}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R10*Bilans!F10+S10","v":12.705324074074074},{"v":0.2566681545721209,"d":"25.67%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.2610520833333334},null,9.444271990740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC10*Bilans!F10+AD10","v":2.871287037037037},2.7629365828092243,204.05737205752095,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":31.809542081722288},null,{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ10*Bilans!F10+AK10","v":12.601111111111111},{"v":0.25879083634600125,"d":"25.88%"},3.2610520833333334,null,9.340059027777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU10*Bilans!F10+AV10","v":2.3986481481481485},2.308133123689728,170.46774888338578,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":38.077417025021795},null,{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB10*Bilans!F10+BC10","v":12.705324074074074},{"v":0.2566681545721209,"d":"25.67%"},3.2610520833333334,null,9.444271990740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":73.85525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W10<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W10<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W10<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W10<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W10<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM10*Bilans!F10+BN10","v":2.871287037037037},2.7629365828092243,204.05737205752095,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":31.809542081722288},null,{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F10<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F10<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F10<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F10<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F10*BT10+BU10","v":2.2651314814814816},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY10","v":3.738578604489935}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.542879781272097},{"$nulls":11},{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R11*Bilans!F11+S11","v":12.896296296296295},{"v":0.24633687535898913,"d":"24.63%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.1768333333333336},null,9.719462962962961,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC11*Bilans!F11+AD11","v":2.9461481481481484},2.8349727463312373,203.64743225995812,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":30.152833077716036},null,{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ11*Bilans!F11+AK11","v":12.784444444444444},{"v":0.24849209108291329,"d":"24.85%"},3.1768333333333336,null,9.607611111111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU11*Bilans!F11+AV11","v":2.450592592592593},2.3581174004192875,169.39300534171912,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":36.25029864280748},null,{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB11*Bilans!F11+BC11","v":12.896296296296295},{"v":0.24633687535898913,"d":"24.63%"},3.1768333333333336,null,9.719462962962961,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":71.834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W11<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W11<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W11<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W11<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W11<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM11*Bilans!F11+BN11","v":2.9461481481481484},2.8349727463312373,203.64743225995812,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":30.152833077716036},null,{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F11<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F11<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F11<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F11<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F11*BT11+BU11","v":2.3143259259259263},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY11","v":3.6591095481226095}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R12*Bilans!F12+S12","v":12.633564814814815},{"v":0.2606309434377119,"d":"26.06%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.2926979166666674},null,9.340866898148146,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC12*Bilans!F12+AD12","v":2.8431574074074075},2.7358684486373166,204.13614032796121,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":32.45461328530813},null,{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ12*Bilans!F12+AK12","v":12.532222222222222},{"v":0.26273855173330973,"d":"26.27%"},3.2926979166666674,null,9.239524305555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU12*Bilans!F12+AV12","v":2.37912962962963},2.2893511530398327,170.81936394627886,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":38.78459291057264},null,{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB12*Bilans!F12+BC12","v":12.633564814814815},{"v":0.2606309434377119,"d":"26.06%"},3.2926979166666674,null,9.340866898148146,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":74.61475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W12<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W12<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W12<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W12<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W12<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM12*Bilans!F12+BN12","v":2.8431574074074075},2.7358684486373166,204.13614032796121,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":32.45461328530813},null,{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F12<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F12<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F12<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F12<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F12*BT12+BU12","v":2.2466462962962965},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY12","v":3.769339262252261}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":9508.55192},null,{"$f":"F13/F15","v":3274.044012534573},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.532084542107086},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.030022403851544},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.3533399597205147},{"$nulls":4},{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R13*Bilans!F13+S13","v":12.727314814814815},{"v":0.2554626968826162,"d":"25.55%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.251354166666667},null,9.475960648148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC13*Bilans!F13+AD13","v":2.8799074074074076},2.7712316561844865,204.02500260744236,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":31.614381570909554},null,{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ13*Bilans!F13+AK13","v":12.622222222222222},{"v":0.25758967869718313,"d":"25.76%"},3.251354166666667,null,9.370868055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU13*Bilans!F13+AV13","v":2.40462962962963},2.3138888888888896,170.35428472222227,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":37.862999999999985},null,{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB13*Bilans!F13+BC13","v":12.727314814814815},{"v":0.2554626968826162,"d":"25.55%"},3.251354166666667,null,9.475960648148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":73.6225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W13<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W13<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W13<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W13<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W13<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM13*Bilans!F13+BN13","v":2.8799074074074076},2.7712316561844865,204.02500260744236,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":31.614381570909554},null,{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F13<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F13<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F13<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F13<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F13*BT13+BU13","v":2.2707962962962966},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY13","v":3.729252204099196}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.532949747470954},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.0308876092154113},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.3542051650843825},{"$nulls":4},{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R14*Bilans!F14+S14","v":13.52824074074074},{"v":0.2142293213784607,"d":"21.42%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.8981458333333334},null,10.630094907407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC14*Bilans!F14+AD14","v":3.193870370370371},3.0733469601677155,200.2147243936059,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":25.224338808713444},null,{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ14*Bilans!F14+AK14","v":13.391111111111112},{"v":0.21642310404912046,"d":"21.64%"},2.8981458333333334,null,10.492965277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU14*Bilans!F14+AV14","v":2.622481481481482},2.523519916142558,164.395966697065,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":30.720242984450685},null,{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB14*Bilans!F14+BC14","v":13.52824074074074},{"v":0.2142293213784607,"d":"21.42%"},2.8981458333333334,null,10.630094907407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":65.1455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W14<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W14<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W14<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W14<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W14<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM14*Bilans!F14+BN14","v":3.193870370370371},3.0733469601677155,200.2147243936059,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":25.224338808713444},null,{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F14<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F14<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F14<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F14<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F14*BT14+BU14","v":2.477114814814815},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY14","v":3.418643351683453}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.9042223878472044},{"$nulls":4},{"$f":"F11","v":3.542879781272097},{"$f":"F15","v":2.9042223878472044},{"$f":"F28","v":3.315504441891845},{"$nulls":4},{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R15*Bilans!F15+S15","v":12.87662037037037},{"v":0.24738715012493934,"d":"24.74%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.185510416666667},null,9.691109953703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC15*Bilans!F15+AD15","v":2.9384351851851855},2.8275508385744237,203.70312440028826,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":30.319623728931052},null,{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ15*Bilans!F15+AK15","v":12.765555555555556},{"v":0.24953950517886675,"d":"24.95%"},3.185510416666667,null,9.58004513888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU15*Bilans!F15+AV15","v":2.4452407407407413},2.3529675052410908,169.51307325445495,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":36.43496024022476},null,{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB15*Bilans!F15+BC15","v":12.87662037037037},{"v":0.24738715012493934,"d":"24.74%"},3.185510416666667,null,9.691109953703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":72.04225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W15<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W15<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W15<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W15<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W15<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM15*Bilans!F15+BN15","v":2.9384351851851855},2.8275508385744237,203.70312440028826,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":30.319623728931052},null,{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F15<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F15<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F15<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F15<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F15*BT15+BU15","v":2.3092574074074075},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY15","v":3.6671408158567553}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.4924061444098484},{"$f":"F19","v":3.4924061444098484},{"$f":"F19","v":3.4924061444098484},{"$nulls":4},{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R16*Bilans!F16+S16","v":14.428703703703704},{"v":0.17333793236218958,"d":"17.33%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.501041666666667},null,11.927662037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC16*Bilans!F16+AD16","v":3.546851851851852},3.413008385744235,189.81446137316564,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":19.391059886179715},null,{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ16*Bilans!F16+AK16","v":14.255555555555556},{"v":0.17544329696024943,"d":"17.54%"},2.501041666666667,null,11.754513888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU16*Bilans!F16+AV16","v":2.8674074074074074},2.759203354297694,153.4530945492663,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":23.985854430379746},null,{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB16*Bilans!F16+BC16","v":14.428703703703704},{"v":0.17333793236218958,"d":"17.33%"},2.501041666666667,null,11.927662037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":55.61500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W16<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W16<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W16<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W16<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W16<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM16*Bilans!F16+BN16","v":3.546851851851852},3.413008385744235,189.81446137316564,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":19.391059886179715},null,{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F16<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F16<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F16<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F16<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F16*BT16+BU16","v":2.709074074074074},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY16","v":3.1259285872120843}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":740.7433835629121},{"$nulls":9},{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R17*Bilans!F17+S17","v":14.27824074074074},{"v":0.1798117765312409,"d":"17.98%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.5673958333333333},null,11.710844907407406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC17*Bilans!F17+AD17","v":3.4878703703703704},3.3562526205450736,192.0028217898323,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":20.28361172316759},null,{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ17*Bilans!F17+AK17","v":14.11111111111111},{"v":0.18194143700787402,"d":"18.19%"},2.5673958333333333,null,11.543715277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU17*Bilans!F17+AV17","v":2.8264814814814816},2.7198218029350105,155.5942057914046,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":25.02992105090742},null,{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB17*Bilans!F17+BC17","v":14.27824074074074},{"v":0.1798117765312409,"d":"17.98%"},2.5673958333333333,null,11.710844907407406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":57.207499999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W17<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W17<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W17<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W17<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W17<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM17*Bilans!F17+BN17","v":3.4878703703703704},3.3562526205450736,192.0028217898323,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":20.28361172316759},null,{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F17<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F17<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F17<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F17<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F17*BT17+BU17","v":2.670314814814815},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY17","v":3.1713010189064663}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4232.400232723412},{"$nulls":5},{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R18*Bilans!F18+S18","v":14.228472222222223},{"v":0.1819832593098736,"d":"18.20%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.5893437500000003},null,11.639128472222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC18*Bilans!F18+AD18","v":3.4683611111111112},3.3374795597484277,192.68687927240566,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":20.585521579996957},null,{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ18*Bilans!F18+AK18","v":14.063333333333334},{"v":0.1841202002844276,"d":"18.41%"},2.5893437500000003,null,11.473989583333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU18*Bilans!F18+AV18","v":2.8129444444444447},2.706795597484277,156.27481372405663,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":25.381952580332985},null,{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB18*Bilans!F18+BC18","v":14.228472222222223},{"v":0.1819832593098736,"d":"18.20%"},2.5893437500000003,null,11.639128472222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":57.73425},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W18<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W18<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W18<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W18<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W18<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM18*Bilans!F18+BN18","v":3.4683611111111112},3.3374795597484277,192.68687927240566,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":20.585521579996957},null,{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F18<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F18<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F18<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F18<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F18*BT18+BU18","v":2.6574944444444446},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY18","v":3.1866001115172935}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.4924061444098484},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":4602.404802876732},{"$nulls":5},{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R19*Bilans!F19+S19","v":14.096527777777778},{"v":0.1878144243558796,"d":"18.78%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.64753125},null,11.448996527777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC19*Bilans!F19+AD19","v":3.416638888888889},3.2877091194968555,194.4047060176887,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":21.402621078220147},null,{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ19*Bilans!F19+AK19","v":13.936666666666667},{"v":0.18996875747428846,"d":"19.00%"},2.64753125,null,11.289135416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU19*Bilans!F19+AV19","v":2.7770555555555556},2.6722610062893084,158.01279749764154,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":26.331856182607474},null,{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB19*Bilans!F19+BC19","v":14.096527777777778},{"v":0.1878144243558796,"d":"18.78%"},2.64753125,null,11.448996527777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":59.130750000000006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W19<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W19<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W19<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W19<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W19<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM19*Bilans!F19+BN19","v":3.416638888888889},3.2877091194968555,194.4047060176887,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":21.402621078220147},null,{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F19<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F19<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F19<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F19<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F19*BT19+BU19","v":2.6235055555555555},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY19","v":3.2278841853757716}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":4988.905794875649},{"$nulls":5},{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R20*Bilans!F20+S20","v":13.244675925925925},{"v":0.22825759826624956,"d":"22.83%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.0231979166666667},null,10.221478009259258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC20*Bilans!F20+AD20","v":3.082712962962963},2.966384171907757,202.14944056695492,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":27.337872574962525},null,{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ20*Bilans!F20+AK20","v":13.11888888888889},{"v":0.2304461865842297,"d":"23.04%"},3.0231979166666667,null,10.095690972222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU20*Bilans!F20+AV20","v":2.5453518518518523},2.449300838574424,166.91189192112162,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":33.109298467067774},null,{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB20*Bilans!F20+BC20","v":13.244675925925925},{"v":0.22825759826624956,"d":"22.83%"},3.0231979166666667,null,10.221478009259258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":68.14675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W20<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W20<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W20<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W20<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W20<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM20*Bilans!F20+BN20","v":3.082712962962963},2.966384171907757,202.14944056695492,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":27.337872574962525},null,{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F20<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F20<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F20<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F20<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F20*BT20+BU20","v":2.4040685185185184},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY20","v":3.522516944833918}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.09999999999999987},{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.299999999999999},{"$f":"R21*Bilans!F21+S21","v":12.535},{"v":0.2702134024730754,"d":"27.02%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.387125},null,9.147874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.05249999999999999},{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.1975},{"$f":"AC21*Bilans!F21+AD21","v":2.7958749999999997},2.6903702830188676,206.8383577287736,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":34.005872937810175},null,{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.30000000000000004},{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.400000000000002},{"$f":"AJ21*Bilans!F21+AK21","v":12.105},{"v":0.2798120611317637,"d":"27.98%"},3.387125,null,8.717875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.03865909090909089},{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.508613636363636},{"$f":"AU21*Bilans!F21+AV21","v":2.212871590909091},2.1293670025728986,163.70786452480704,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":42.96506421366315},null,{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.050000000000000044},{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":12.85},{"$f":"BB21*Bilans!F21+BC21","v":12.4675},{"v":0.2716763585321837,"d":"27.17%"},3.387125,null,9.080375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.88100000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W21<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W21<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W21<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W21<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W21<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.6237500000000002},{"$f":"BM21*Bilans!F21+BN21","v":1.79075},1.7231745283018869,132.4793809103774,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":53.092933128577414},null,{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F21<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F21<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.03865909090909089},{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F21<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F21<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.508613636363636},{"$f":"Bilans!F21*BT21+BU21","v":2.212871590909091},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY21","v":4.509443909642581}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R22*Bilans!F22+S22","v":14.70300925925926},{"v":0.161876584221547,"d":"16.19%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.3800729166666668},null,12.322936342592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC22*Bilans!F22+AD22","v":3.65437962962963},3.5164785115303987,185.35973618016249,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":17.838011036985044},null,{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ22*Bilans!F22+AK22","v":14.51888888888889},{"v":0.16392941187724802,"d":"16.39%"},2.3800729166666668,null,12.138815972222224,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU22*Bilans!F22+AV22","v":2.942018518518519},2.830998951781971,149.2269089965933,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":22.157190295148826},null,{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB22*Bilans!F22+BC22","v":14.70300925925926},{"v":0.161876584221547,"d":"16.19%"},2.3800729166666668,null,12.322936342592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":52.711749999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W22<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W22<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W22<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W22<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W22<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM22*Bilans!F22+BN22","v":3.65437962962963},3.5164785115303987,185.35973618016249,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":17.838011036985044},null,{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F22<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F22<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F22<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F22<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F22*BT22+BU22","v":2.779735185185185},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY22","v":3.046467209594678}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R23*Bilans!F23+S23","v":13.844212962962963},{"v":0.19927475044727205,"d":"19.93%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.7588020833333333},null,11.085410879629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC23*Bilans!F23+AD23","v":3.3177314814814816},3.192534067085954,197.3025960134958,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":23.036085427626528},null,{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ23*Bilans!F23+AK23","v":13.694444444444445},{"v":0.20145410750507098,"d":"20.15%"},2.7588020833333333,null,10.93564236111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU23*Bilans!F23+AV23","v":2.7084259259259262},2.6062211740041934,161.06772632992664,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":28.218436805579287},null,{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB23*Bilans!F23+BC23","v":13.844212962962963},{"v":0.19927475044727205,"d":"19.93%"},2.7588020833333333,null,11.085410879629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":61.801249999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W23<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W23<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W23<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W23<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W23<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM23*Bilans!F23+BN23","v":3.3177314814814816},3.192534067085954,197.3025960134958,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":23.036085427626528},null,{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F23<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F23<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F23<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F23<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F23*BT23+BU23","v":2.5585092592592593},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY23","v":3.3098852632157456}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.09999999999999987},{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.299999999999999},{"$f":"R24*Bilans!F24+S24","v":12.58375},{"v":0.26442088010330783,"d":"26.44%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.32740625},null,9.25634375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.05249999999999999},{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.1975},{"$f":"AC24*Bilans!F24+AD24","v":2.8214687499999997},2.7149982311320753,204.84050779289498,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":33.06920110314884},null,{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.30000000000000004},{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.400000000000002},{"$f":"AJ24*Bilans!F24+AK24","v":12.251250000000002},{"v":0.27159728599122535,"d":"27.16%"},3.32740625,null,8.923843750000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.03865909090909089},{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.508613636363636},{"$f":"AU24*Bilans!F24+AV24","v":2.2317178977272727},2.1475021280017152,162.0242036779414,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":41.80802492780033},null,{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.050000000000000044},{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":12.85},{"$f":"BB24*Bilans!F24+BC24","v":12.491875},{"v":0.2663656376644819,"d":"26.64%"},3.32740625,null,9.164468750000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":75.44774999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W24<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W24<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W24<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W24<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W24<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.6237500000000002},{"$f":"BM24*Bilans!F24+BN24","v":1.8438333333333339},1.7742547169811327,133.86352632311323,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":50.60311895507545},null,{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F24<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F24<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.03865909090909089},{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F24<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F24<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.508613636363636},{"$f":"Bilans!F24*BT24+BU24","v":2.2317178977272727},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY24","v":4.481879432393266}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R25*Bilans!F25+S25","v":13.080324074074074},{"v":0.23666669616153752,"d":"23.67%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.0956770833333334},null,9.98464699074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC25*Bilans!F25+AD25","v":3.0182870370370374},2.904389412997904,202.97688461412474,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":28.634120868164725},null,{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ25*Bilans!F25+AK25","v":12.961111111111112},{"v":0.23884349549935704,"d":"23.88%"},3.0956770833333334,null,9.865434027777779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU25*Bilans!F25+AV25","v":2.5006481481481484},2.406284067085954,168.16616988338572,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":34.56143796052874},null,{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB25*Bilans!F25+BC25","v":13.080324074074074},{"v":0.23666669616153752,"d":"23.67%"},3.0956770833333334,null,9.98464699074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":69.88624999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W25<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W25<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W25<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W25<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W25<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM25*Bilans!F25+BN25","v":3.0182870370370374},2.904389412997904,202.97688461412474,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":28.634120868164725},null,{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F25<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F25<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F25<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F25<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F25*BT25+BU25","v":2.3617314814814816},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY25","v":3.5856625359082575}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":9508.55192},null,{"$f":"F26/F28","v":2867.905046320604},{"$nulls":9},{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.09999999999999987},{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.299999999999999},{"$f":"R26*Bilans!F26+S26","v":12.561666666666667},{"v":0.26703927292026003,"d":"26.70%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.3544583333333335},null,9.207208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.05249999999999999},{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.1975},{"$f":"AC26*Bilans!F26+AD26","v":2.809875},2.7038419811320753,205.75426323820756,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":33.49139137268859},null,{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.30000000000000004},{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.400000000000002},{"$f":"AJ26*Bilans!F26+AK26","v":12.185000000000002},{"v":0.2752940774175899,"d":"27.53%"},3.3544583333333335,null,8.830541666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.03865909090909089},{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.508613636363636},{"$f":"AU26*Bilans!F26+AV26","v":2.2231806818181816},2.1392870711835332,162.79332825585334,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":42.32972340168511},null,{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.050000000000000044},{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":12.85},{"$f":"BB26*Bilans!F26+BC26","v":12.480833333333333},{"v":0.26876877879415106,"d":"26.88%"},3.3544583333333335,null,9.126375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.09700000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W26<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W26<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W26<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W26<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W26<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.6237500000000002},{"$f":"BM26*Bilans!F26+BN26","v":1.8197870370370373},1.7511158280922434,133.25466117033545,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":51.71298696937472},null,{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F26<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F26<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.03865909090909089},{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F26<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F26<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.508613636363636},{"$f":"Bilans!F26*BT26+BU26","v":2.2231806818181816},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY26","v":4.494308004084914}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R27*Bilans!F27+S27","v":13.168287037037036},{"v":0.23213994409970645,"d":"23.21%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.056885416666667},null,10.11140162037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC27*Bilans!F27+AD27","v":3.0527685185185187},2.937569706498952,202.5608535040619,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":27.933549055350483},null,{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ27*Bilans!F27+AK27","v":13.045555555555556},{"v":0.23432389702751044,"d":"23.43%"},3.056885416666667,null,9.988670138888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU27*Bilans!F27+AV27","v":2.5245740740740743},2.4293071278825997,167.51348032992664,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":33.7778400096826},null,{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB27*Bilans!F27+BC27","v":13.168287037037036},{"v":0.23213994409970645,"d":"23.21%"},3.056885416666667,null,10.11140162037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":68.95525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W27<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W27<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W27<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W27<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W27<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM27*Bilans!F27+BN27","v":3.0527685185185187},2.937569706498952,202.5608535040619,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":27.933549055350483},null,{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F27<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F27<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F27<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F27<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F27*BT27+BU27","v":2.384390740740741},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY27","v":3.5515873922545302}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.315504441891845},{"$nulls":11},{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R28*Bilans!F28+S28","v":14.219212962962963},{"v":0.18238893320526803,"d":"18.24%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.5934270833333333},null,11.62578587962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC28*Bilans!F28+AD28","v":3.464731481481482},3.3339868972746336,192.81196373991094,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":20.642065977001046},null,{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ28*Bilans!F28+AK28","v":14.054444444444446},{"v":0.18452718594355283,"d":"18.45%"},2.5934270833333333,null,11.461017361111113,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU28*Bilans!F28+AV28","v":2.810425925925926},2.7043721174004194,156.39992438653042,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":25.447820977445094},null,{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB28*Bilans!F28+BC28","v":14.219212962962963},{"v":0.18238893320526803,"d":"18.24%"},2.5934270833333333,null,11.62578587962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":57.83225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W28<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W28<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W28<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W28<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W28<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM28*Bilans!F28+BN28","v":3.464731481481482},3.3339868972746336,192.81196373991094,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":20.642065977001046},null,{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F28<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F28<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F28<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F28<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F28*BT28+BU28","v":2.6551092592592593},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY28","v":3.18946275506034}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.5599999999999998},{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"R29*Bilans!F29+S29","v":17.631666666666668},{"v":0.09364956517629267,"d":"9.36%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":1.6511979166666668},null,15.98046875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.574},{"$f":"AC29*Bilans!F29+AD29","v":4.343458333333333},4.179554245283019,147.19867607606133,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.027459877401839},null,{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.94},{"$f":"AJ29*Bilans!F29+AK29","v":17.07},{"v":0.09673098515914862,"d":"9.67%"},1.6511979166666668,null,15.418802083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.09400000000000004},{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8619999999999997},{"$f":"AU29*Bilans!F29+AV29","v":3.4749583333333334},3.3438278301886792,117.76543639445755,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":12.533633496804516},null,{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.5599999999999998},{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"BB29*Bilans!F29+BC29","v":17.631666666666668},{"v":0.09364956517629267,"d":"9.36%"},1.6511979166666668,null,15.98046875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":35.21875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W29<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W29<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W29<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W29<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W29<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.574},{"$f":"BM29*Bilans!F29+BN29","v":4.284046296296296},4.122384171907757,145.1852175543763,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":10.166522757777024},null,{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F29<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F29<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.0764000000000001},{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F29<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F29<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7291999999999996},{"$f":"Bilans!F29*BT29+BU29","v":3.227391666666667},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY29","v":2.623905917737467}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.5599999999999998},{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"R30*Bilans!F30+S30","v":16.213},{"v":0.12098508912601,"d":"12.10%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":1.9615312500000002},null,14.25146875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.574},{"$f":"AC30*Bilans!F30+AD30","v":4.044525},3.8919014150943396,166.05478470247638,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":13.045919483746545},null,{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.94},{"$f":"AJ30*Bilans!F30+AK30","v":15.854},{"v":0.12372469092973384,"d":"12.37%"},1.9615312500000002,null,13.892468749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.09400000000000004},{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8619999999999997},{"$f":"AU30*Bilans!F30+AV30","v":3.2368249999999996},3.114680660377358,132.89330106615563,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":16.30132846230488},null,{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.5599999999999998},{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"BB30*Bilans!F30+BC30","v":16.213},{"v":0.12098508912601,"d":"12.10%"},1.9615312500000002,null,14.25146875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":42.66674999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W30<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W30<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W30<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W30<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W30<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.574},{"$f":"BM30*Bilans!F30+BN30","v":4.008194444444444},3.856941823899371,164.56317256485846,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":13.164168612911048},null,{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F30<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F30<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.0764000000000001},{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F30<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F30<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7291999999999996},{"$f":"Bilans!F30*BT30+BU30","v":3.033845},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY30","v":2.791300179482886}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.5599999999999998},{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"R31*Bilans!F31+S31","v":15.618},{"v":0.13392799974388525,"d":"13.39%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.0916875},null,13.5263125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.574},{"$f":"AC31*Bilans!F31+AD31","v":3.91915},3.7712575471698115,172.68776871367925,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":14.448945562175467},null,{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.94},{"$f":"AJ31*Bilans!F31+AK31","v":15.344},{"v":0.1363195711678832,"d":"13.63%"},2.0916875,null,13.252312499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.09400000000000004},{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8619999999999997},{"$f":"AU31*Bilans!F31+AV31","v":3.1369499999999997},3.0185745283018863,138.2220369382075,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":18.051797127783356},null,{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.5599999999999998},{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"BB31*Bilans!F31+BC31","v":15.618},{"v":0.13392799974388525,"d":"13.39%"},2.0916875,null,13.5263125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":45.790499999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W31<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W31<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W31<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W31<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W31<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.574},{"$f":"BM31*Bilans!F31+BN31","v":3.8925},3.7456132075471698,171.51350158018866,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":14.547870263326908},null,{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F31<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F31<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.0764000000000001},{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F31<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F31<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7291999999999996},{"$f":"Bilans!F31*BT31+BU31","v":2.95267},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY31","v":2.8680387896457296}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R37*Bilans!F37+S37","v":14.43449074074074},{"v":0.17309163365780908,"d":"17.31%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.4984895833333334},null,11.936001157407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC37*Bilans!F37+AD37","v":3.5491203703703706},3.4151912997903566,189.7266836707285,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":19.3573234108608},null,{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ37*Bilans!F37+AK37","v":14.261111111111111},{"v":0.1751959972730814,"d":"17.52%"},2.4984895833333334,null,11.762621527777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU37*Bilans!F37+AV37","v":2.8689814814814816},2.760718029350105,153.36823922300837,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":23.946292883653378},null,{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB37*Bilans!F37+BC37","v":14.43449074074074},{"v":0.17309163365780908,"d":"17.31%"},2.4984895833333334,null,11.936001157407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":55.553749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W37<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W37<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W37<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W37<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W37<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM37*Bilans!F37+BN37","v":3.5491203703703706},3.4151912997903566,189.7266836707285,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":19.3573234108608},null,{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F37<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F37<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F37<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F37<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F37*BT37+BU37","v":2.710564814814815},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY37","v":3.124209407109054}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R44*Bilans!F44+S44","v":14.21574074074074},{"v":0.18254119716016415,"d":"18.25%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.5949583333333335},null,11.620782407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC44*Bilans!F44+AD44","v":3.4633703703703707},3.3326771488469604,192.85869392662474,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":20.66330068120328},null,{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ44*Bilans!F44+AK44","v":14.051111111111112},{"v":0.1846799383204175,"d":"18.47%"},2.5949583333333335,null,11.456152777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU44*Bilans!F44+AV44","v":2.8094814814814817},2.703463312368973,156.4467184234801,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":25.472552072347604},null,{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB44*Bilans!F44+BC44","v":14.21574074074074},{"v":0.18254119716016415,"d":"18.25%"},2.5949583333333335,null,11.620782407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":57.869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W44<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W44<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W44<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W44<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W44<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM44*Bilans!F44+BN44","v":3.4633703703703707},3.3326771488469604,192.85869392662474,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":20.66330068120328},null,{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F44<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F44<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F44<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F44<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F44*BT44+BU44","v":2.654214814814815},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY44","v":3.1905375728279535}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R61*Bilans!F61+S61","v":13.922916666666666},{"v":0.19565539428400422,"d":"19.57%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.72409375},null,11.198822916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC61*Bilans!F61+AD61","v":3.3485833333333335},3.222221698113208,196.45321804599058,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":22.516209093397702},null,{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ61*Bilans!F61+AK61","v":13.770000000000001},{"v":0.19782815904139434,"d":"19.78%"},2.72409375,null,11.045906250000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU61*Bilans!F61+AV61","v":2.7298333333333336},2.6268207547169813,160.1526644787736,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":27.619782343244395},null,{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB61*Bilans!F61+BC61","v":13.922916666666666},{"v":0.19565539428400422,"d":"19.57%"},2.72409375,null,11.198822916666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":60.96825},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W61<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W61<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W61<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W61<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W61<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM61*Bilans!F61+BN61","v":3.3485833333333335},3.222221698113208,196.45321804599058,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":22.516209093397702},null,{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F61<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F61<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F61<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F61<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F61*BT61+BU61","v":2.5787833333333334},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY61","v":3.2838633566306807}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.5599999999999998},{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"R71*Bilans!F71+S71","v":15.970333333333333},{"v":0.12614730959487386,"d":"12.61%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.0146145833333335},null,13.955718749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.574},{"$f":"AC71*Bilans!F71+AD71","v":3.9933916666666667},3.842697641509434,168.85101639115564,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":13.60749592556035},null,{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.94},{"$f":"AJ71*Bilans!F71+AK71","v":15.646},{"v":0.12876227683326943,"d":"12.88%"},2.0146145833333335,null,13.631385416666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.09400000000000004},{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8619999999999997},{"$f":"AU71*Bilans!F71+AV71","v":3.1960916666666663},3.075484433962264,135.13909264162731,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":17.002034516114733},null,{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.5599999999999998},{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"BB71*Bilans!F71+BC71","v":15.970333333333333},{"v":0.12614730959487386,"d":"12.61%"},2.0146145833333335,null,13.955718749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":43.940749999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W71<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W71<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W71<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W71<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W71<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.574},{"$f":"BM71*Bilans!F71+BN71","v":3.961009259259259},3.811537211740042,167.4818037367662,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":13.718741178478174},null,{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F71<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F71<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.0764000000000001},{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F71<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F71<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7291999999999996},{"$f":"Bilans!F71*BT71+BU71","v":3.0007383333333335},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY71","v":2.8220961484556595}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.5599999999999998},{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"R77*Bilans!F77+S77","v":15.296},{"v":0.14135231433054393,"d":"14.14%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.162125},null,13.133875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.574},{"$f":"AC77*Bilans!F77+AD77","v":3.8513},3.705967924528302,175.96306302452828,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":15.246324617661564},null,{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.94},{"$f":"AJ77*Bilans!F77+AK77","v":15.068},{"v":0.14349117334749137,"d":"14.35%"},2.162125,null,12.905875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.09400000000000004},{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8619999999999997},{"$f":"AU77*Bilans!F77+AV77","v":3.0828999999999995},2.966564150943396,140.85543245094337,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":19.046407603230723},null,{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.5599999999999998},{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"BB77*Bilans!F77+BC77","v":15.296},{"v":0.14135231433054393,"d":"14.14%"},2.162125,null,13.133875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":47.480999999999995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W77<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W77<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W77<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W77<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W77<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.574},{"$f":"BM77*Bilans!F77+BN77","v":3.8298888888888887},3.6853647798742135,174.9848051132075,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":15.331559662305258},null,{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F77<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F77<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.0764000000000001},{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F77<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F77<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7291999999999996},{"$f":"Bilans!F77*BT77+BU77","v":2.90874},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY77","v":2.9113540890637375}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R94*Bilans!F94+S94","v":14.641666666666666},{"v":0.16440239043824703,"d":"16.44%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.407125},null,12.234541666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC94*Bilans!F94+AD94","v":3.6303333333333336},3.4933396226415097,186.40809560377357,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":18.177330823615826},null,{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ94*Bilans!F94+AK94","v":14.46},{"v":0.16646784232365144,"d":"16.65%"},2.407125,null,12.052875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU94*Bilans!F94+AV94","v":2.9253333333333336},2.814943396226415,150.20819456603775,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":22.558034412032814},null,{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB94*Bilans!F94+BC94","v":14.641666666666666},{"v":0.16440239043824703,"d":"16.44%"},2.407125,null,12.234541666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":53.361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W94<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W94<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W94<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W94<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W94<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM94*Bilans!F94+BN94","v":3.6303333333333336},3.4933396226415097,186.40809560377357,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":18.177330823615826},null,{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F94<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F94<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F94<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F94<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F94*BT94+BU94","v":2.7639333333333336},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY94","v":3.0638843531042435}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"R104*Bilans!F104+S104","v":18.236250000000002},{"v":0.06289156213585578,"d":"6.29%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":1.1469062500000002},null,17.08934375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC104*Bilans!F104+AD104","v":5.3550249999999995},5.15294858490566,119.11427125153301,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.33825285596239},null,{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"AJ104*Bilans!F104+AK104","v":18.236250000000002},{"v":0.06289156213585578,"d":"6.29%"},1.1469062500000002,null,17.08934375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU104*Bilans!F104+AV104","v":5.3550249999999995},5.15294858490566,119.11427125153301,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.33825285596239},null,{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"BB104*Bilans!F104+BC104","v":18.236250000000002},{"v":0.06289156213585578,"d":"6.29%"},1.1469062500000002,null,17.08934375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":23.11575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W104<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W104<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W104<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W104<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W104<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM104*Bilans!F104+BN104","v":5.428305555555556},5.223463836477988,120.74428417806604,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":5.266187985815094},null,{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F104<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F104<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.05999999999999996},{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F104<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F104<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.208},{"$f":"Bilans!F104*BT104+BU104","v":3.8462499999999995},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY104","v":2.201721701143518}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F116<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F116<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F116<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F116<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F116<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F116<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F116<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.05999999999999996},{"$f":"IF(Bilans!F116<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F116<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F116<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F116<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F116<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F116<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F116<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F116<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.208},{"$f":"Bilans!F116*BT116+BU116","v":3.8217499999999998},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY116","v":2.2158362250338866}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F119<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F119<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F119<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F119<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F119<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F119<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F119<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.05999999999999996},{"$f":"IF(Bilans!F119<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F119<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F119<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F119<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F119<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F119<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F119<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F119<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.208},{"$f":"Bilans!F119*BT119+BU119","v":4.0145},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY119","v":2.109446280489041}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F136<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F136<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F136<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F136<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F136<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F136<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F136<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.05999999999999996},{"$f":"IF(Bilans!F136<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F136<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F136<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F136<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F136<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F136<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F136<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F136<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.208},{"$f":"Bilans!F136*BT136+BU136","v":4.1209999999999996},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY136","v":2.0549313499207127}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F142<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F142<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F142<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F142<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F142<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F142<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F142<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.05999999999999996},{"$f":"IF(Bilans!F142<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F142<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F142<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F142<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F142<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F142<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F142<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F142<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.208},{"$f":"Bilans!F142*BT142+BU142","v":4.0249999999999995},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY142","v":2.103943377148635}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F152<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F152<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F152<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F152<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F152<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F152<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F152<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.05999999999999996},{"$f":"IF(Bilans!F152<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F152<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F152<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F152<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F152<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F152<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F152<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F152<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.208},{"$f":"Bilans!F152*BT152+BU152","v":4.20175},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY152","v":2.015439303391029}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F169<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F169<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F169<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F169<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F169<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F169<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F169<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.05999999999999996},{"$f":"IF(Bilans!F169<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F169<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F169<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F169<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F169<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F169<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F169<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F169<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.208},{"$f":"Bilans!F169*BT169+BU169","v":4.30075},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY169","v":1.9690454206878465}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F175<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F175<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F175<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F175<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F175<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F175<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F175<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.05999999999999996},{"$f":"IF(Bilans!F175<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F175<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F175<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F175<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F175<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F175<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F175<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F175<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.208},{"$f":"Bilans!F175*BT175+BU175","v":4.109999999999999},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY175","v":2.0604311661857073}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F185<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F185<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F185<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F185<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F185<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F185<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F185<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.05999999999999996},{"$f":"IF(Bilans!F185<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F185<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F185<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F185<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F185<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F185<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F185<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F185<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.208},{"$f":"Bilans!F185*BT185+BU185","v":4.4014999999999995},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY185","v":1.9239741208731698}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F201<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F201<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F201<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F201<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F201<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F201<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F201<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.05999999999999996},{"$f":"IF(Bilans!F201<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F201<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F201<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F201<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F201<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F201<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F201<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F201<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.208},{"$f":"Bilans!F201*BT201+BU201","v":4.33625},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY201","v":1.952925244859788}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F211<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F211<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F211<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F211<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F211<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F211<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F211<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.12040000000000006},{"$f":"IF(Bilans!F211<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F211<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F211<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F211<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F211<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F211<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F211<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F211<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":1.9999999999999982},{"$f":"Bilans!F211*BT211+BU211","v":4.619201666666666},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY211","v":1.8332977653115217}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F217<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F217<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F217<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F217<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F217<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F217<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F217<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.05999999999999996},{"$f":"IF(Bilans!F217<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F217<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F217<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F217<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F217<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F217<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F217<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F217<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.208},{"$f":"Bilans!F217*BT217+BU217","v":4.2052499999999995},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY217","v":2.0137618674331503}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F234<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F234<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F234<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F234<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F234<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F234<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F234<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.12040000000000006},{"$f":"IF(Bilans!F234<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F234<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F234<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F234<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F234<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F234<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F234<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F234<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":1.9999999999999982},{"$f":"Bilans!F234*BT234+BU234","v":4.943278333333334},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY234","v":1.7131084923783553}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F244<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F244<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F244<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F244<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F244<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F244<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F244<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.05999999999999996},{"$f":"IF(Bilans!F244<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F244<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F244<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F244<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F244<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F244<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F244<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F244<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.208},{"$f":"Bilans!F244*BT244+BU244","v":4.044},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY244","v":2.094058381064109}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"R250*Bilans!F250+S250","v":18.098333333333333},{"v":0.054035822819780824,"d":"5.40%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":0.9779583333333333},null,17.120375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC250*Bilans!F250+AD250","v":5.4957},5.288315094339623,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"AJ250*Bilans!F250+AK250","v":18.098333333333333},{"v":0.054035822819780824,"d":"5.40%"},0.9779583333333333,null,{"$f":"AL250-AN250","v":17.120375},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU250*Bilans!F250+AV250","v":5.4957},5.288315094339623,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"BB250*Bilans!F250+BC250","v":18.098333333333333},{"v":0.054035822819780824,"d":"5.40%"},0.9779583333333333,null,{"$f":"BD250-BF250","v":17.120375},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W250<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W250<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W250<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W250<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W250<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM250*Bilans!F250+BN250","v":5.578481481481482},5.367972746331238,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F250<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F250<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.05999999999999996},{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F250<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F250<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.208},{"$f":"Bilans!F250*BT250+BU250","v":3.929},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY250","v":2.155350494533789}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W260<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W260<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W260<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W260<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W260<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.061175925925926},1.98339570230608,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F260<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F260<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.05999999999999996},{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F260<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F260<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.208},{"$f":"Bilans!F260*BT260+BU260","v":4.34375},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY260","v":1.9495532876024761}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"R277*Bilans!F277+S277","v":17.850416666666668},{"v":0.03777281109217806,"d":"3.78%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":0.6742604166666668},null,17.176156250000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC277*Bilans!F277+AD277","v":5.748575},5.5316476415094336,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"AJ277*Bilans!F277+AK277","v":17.850416666666668},{"v":0.03777281109217806,"d":"3.78%"},0.6742604166666668,null,17.176156250000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU277*Bilans!F277+AV277","v":5.748575},5.5316476415094336,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"BB277*Bilans!F277+BC277","v":17.850416666666668},{"v":0.03777281109217806,"d":"3.78%"},0.6742604166666668,null,17.176156250000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W277<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W277<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W277<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W277<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W277<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM277*Bilans!F277+BN277","v":5.848435185185186},5.627739517819707,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F277<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F277<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.05999999999999996},{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F277<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F277<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.208},{"$f":"Bilans!F277*BT277+BU277","v":4.07775},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY277","v":2.076726649015574}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"R286*Bilans!F286+S286","v":18.0675},{"v":0.05203749827037498,"d":"5.20%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":0.9401875},null,17.1273125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC286*Bilans!F286+AD286","v":5.52715},5.3185783018867925,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"AJ286*Bilans!F286+AK286","v":18.0675},{"v":0.05203749827037498,"d":"5.20%"},0.9401875,null,17.1273125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU286*Bilans!F286+AV286","v":5.52715},5.3185783018867925,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"BB286*Bilans!F286+BC286","v":18.0675},{"v":0.05203749827037498,"d":"5.20%"},0.9401875,null,17.1273125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W286<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W286<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W286<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W286<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W286<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM286*Bilans!F286+BN286","v":5.612055555555556},5.400279874213837,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F286<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F286<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.05999999999999996},{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F286<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F286<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.208},{"$f":"Bilans!F286*BT286+BU286","v":3.9475},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY286","v":2.1452494219184945}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.13333333333333405},{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":16.96666666666666},{"$f":"R292*Bilans!F292+S292","v":18.163333333333334},{"v":0.074356533308864,"d":"7.44%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":1.3505624999999999},null,16.812770833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.2966666666666666},{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.323333333333334},{"$f":"AC292*Bilans!F292+AD292","v":4.985916666666667},4.797768867924529,134.3543204929245,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":6.945762898831706},null,{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.13333333333333286},{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":16.36666666666667},{"$f":"AJ292*Bilans!F292+AK292","v":17.563333333333333},{"v":0.07689670715505788,"d":"7.69%"},1.3505624999999999,null,16.212770833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.20666666666666655},{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.073333333333334},{"$f":"AU292*Bilans!F292+AV292","v":3.928166666666667},3.7799339622641512,105.85138071226413,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":8.816070686070683},null,{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.13333333333333405},{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":16.96666666666666},{"$f":"BB292*Bilans!F292+BC292","v":18.163333333333334},{"v":0.074356533308864,"d":"7.44%"},1.3505624999999999,null,16.812770833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":28.003499999999992},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W292<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W292<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W292<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W292<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W292<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.323333333333334},{"$f":"BM292*Bilans!F292+BN292","v":3.3006111111111123},3.176059748427674,88.94078916509434,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":10.492297890962947},null,{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F292<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F292<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.1813333333333332},{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F292<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F292<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":1.9946666666666677},{"$f":"Bilans!F292*BT292+BU292","v":3.622133333333333},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY292","v":2.3379515091538843}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.13333333333333405},{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":16.96666666666666},{"$f":"R309*Bilans!F309+S309","v":17.96},{"v":0.0855999443207127,"d":"8.56%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":1.5373750000000002},null,16.422625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.2966666666666666},{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.323333333333334},{"$f":"AC309*Bilans!F309+AD309","v":4.5335},4.3624245283018865,141.7220856509434,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.861936693503916},null,{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.13333333333333286},{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":16.36666666666667},{"$f":"AJ309*Bilans!F309+AK309","v":17.36},{"v":0.0885584677419355,"d":"8.86%"},1.5373750000000002,null,15.822624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.20666666666666655},{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.073333333333334},{"$f":"AU309*Bilans!F309+AV309","v":3.6129999999999995},3.47666037735849,112.94626567924527,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":11.119731525048437},null,{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.13333333333333405},{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":16.96666666666666},{"$f":"BB309*Bilans!F309+BC309","v":17.96},{"v":0.0855999443207127,"d":"8.56%"},1.5373750000000002,null,16.422625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":32.487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W309<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W309<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W309<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W309<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W309<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.323333333333334},{"$f":"BM309*Bilans!F309+BN309","v":3.134555555555556},3.016270440251573,97.98957779245286,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":12.816997270568216},null,{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F309<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F309<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.1813333333333332},{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F309<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F309<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":1.9946666666666677},{"$f":"Bilans!F309*BT309+BU309","v":3.3456},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY309","v":2.531196823596143}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.13333333333333405},{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":16.96666666666666},{"$f":"R315*Bilans!F315+S315","v":18.293333333333337},{"v":0.06729910714285715,"d":"6.73%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":1.2311250000000005},null,17.062208333333338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.2966666666666666},{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.323333333333334},{"$f":"AC315*Bilans!F315+AD315","v":5.2751666666666654},5.076103773584904,127.59802055660379,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":5.892911440396831},null,{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.13333333333333286},{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":16.36666666666667},{"$f":"AJ315*Bilans!F315+AK315","v":17.69333333333333},{"v":0.06958129238884705,"d":"6.96%"},1.2311250000000005,null,16.46220833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.20666666666666655},{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.073333333333334},{"$f":"AU315*Bilans!F315+AV315","v":4.129666666666665},3.9738301886792438,99.89016945283018,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.527505851965459},null,{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.13333333333333405},{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":16.96666666666666},{"$f":"BB315*Bilans!F315+BC315","v":18.293333333333337},{"v":0.06729910714285715,"d":"6.73%"},1.2311250000000005,null,17.062208333333338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":25.137000000000008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W315<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W315<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W315<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W315<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W315<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.323333333333334},{"$f":"BM315*Bilans!F315+BN315","v":3.406777777777778},3.278220125786164,82.40461930188683,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":9.124777730667624},null,{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F315<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F315<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.1813333333333332},{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F315<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F315<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":1.9946666666666677},{"$f":"Bilans!F315*BT315+BU315","v":3.7989333333333324},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY315","v":2.2291446966753625}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.5599999999999998},{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"R325*Bilans!F325+S325","v":16.693666666666665},{"v":0.1112029761785907,"d":"11.12%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":1.856385416666667},null,14.837281249999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.574},{"$f":"AC325*Bilans!F325+AD325","v":4.145808333333333},3.989362735849056,160.14598564587266,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.974460750517093},null,{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.94},{"$f":"AJ325*Bilans!F325+AK325","v":16.266},{"v":0.11412673162834545,"d":"11.41%"},1.856385416666667,null,14.409614583333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.09400000000000004},{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8619999999999997},{"$f":"AU325*Bilans!F325+AV325","v":3.317508333333333},3.1923193396226415,128.15007333030664,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":14.964188233639206},null,{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.5599999999999998},{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"BB325*Bilans!F325+BC325","v":16.693666666666665},{"v":0.1112029761785907,"d":"11.12%"},1.856385416666667,null,14.837281249999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":40.14325000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W325<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W325<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W325<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W325<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W325<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.574},{"$f":"BM325*Bilans!F325+BN325","v":4.101657407407407},3.9468778825995803,158.44050556066563,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.103355847568398},null,{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F325<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F325<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.0764000000000001},{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F325<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F325<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7291999999999996},{"$f":"Bilans!F325*BT325+BU325","v":3.0994216666666667},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY325","v":2.732242658073282}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R342*Bilans!F342+S342","v":14.924074074074074},{"v":0.15294639533440876,"d":"15.29%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.2825833333333336},null,12.64149074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC342*Bilans!F342+AD342","v":3.7410370370370374},3.5998658280922435,181.3324414926625,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":16.65136504039284},null,{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ342*Bilans!F342+AK342","v":14.731111111111112},{"v":0.15494984160506864,"d":"15.49%"},2.2825833333333336,null,12.448527777777779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU342*Bilans!F342+AV342","v":3.0021481481481485},2.888859538784067,145.51763268763102,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":20.7496000394779},null,{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB342*Bilans!F342+BC342","v":14.924074074074074},{"v":0.15294639533440876,"d":"15.29%"},2.2825833333333336,null,12.64149074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":50.372},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W342<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W342<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W342<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W342<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W342<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM342*Bilans!F342+BN342","v":3.7410370370370374},3.5998658280922435,181.3324414926625,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":16.65136504039284},null,{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F342<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F342<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F342<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F342<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F342*BT342+BU342","v":2.8366814814814814},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY342","v":2.9853094710515666}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R352*Bilans!F352+S352","v":14.441435185185185},{"v":0.17279633577508136,"d":"17.28%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.4954270833333334},null,11.946008101851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC352*Bilans!F352+AD352","v":3.551842592592593},3.4178107966457025,189.62099745060274,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":19.31689652475632},null,{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ352*Bilans!F352+AK352","v":14.267777777777779},{"v":0.1748994918620045,"d":"17.49%"},2.4954270833333334,null,11.772350694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU352*Bilans!F352+AV352","v":2.8708703703703704},2.762535639412998,153.26616790854297,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":23.898876292516785},null,{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB352*Bilans!F352+BC352","v":14.441435185185185},{"v":0.17279633577508136,"d":"17.28%"},2.4954270833333334,null,11.946008101851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":55.48025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W352<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W352<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W352<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W352<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W352<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM352*Bilans!F352+BN352","v":3.551842592592593},3.4178107966457025,189.62099745060274,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":19.31689652475632},null,{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F352<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F352<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F352<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F352<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F352*BT352+BU352","v":2.7123537037037035},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY352","v":3.122148885471589}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R358*Bilans!F358+S358","v":14.98310185185185},{"v":0.15060647025198143,"d":"15.06%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.2565520833333337},null,12.726549768518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC358*Bilans!F358+AD358","v":3.764175925925926},3.6221315513626835,180.19108381852723,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":16.34375412945138},null,{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ358*Bilans!F358+AK358","v":14.787777777777778},{"v":0.15259575287399507,"d":"15.26%"},2.2565520833333337,null,12.531225694444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU358*Bilans!F358+AV358","v":3.018203703703704},2.9043092243186583,144.48139705948637,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":20.383238466588534},null,{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB358*Bilans!F358+BC358","v":14.98310185185185},{"v":0.15060647025198143,"d":"15.06%"},2.2565520833333337,null,12.726549768518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":49.747249999999994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W358<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W358<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W358<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W358<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W358<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM358*Bilans!F358+BN358","v":3.764175925925926},3.6221315513626835,180.19108381852723,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":16.34375412945138},null,{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F358<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F358<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F358<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F358<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F358*BT358+BU358","v":2.851887037037037},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY358","v":2.9693925401131795}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.5599999999999998},{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"R369*Bilans!F369+S369","v":15.139666666666667},{"v":0.14507075783262513,"d":"14.51%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.196322916666667},null,12.94334375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.574},{"$f":"AC369*Bilans!F369+AD369","v":3.8183583333333333},3.6742693396226414,177.47363907511792,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":15.643676929221327},null,{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.94},{"$f":"AJ369*Bilans!F369+AK369","v":14.934},{"v":0.14706862974867196,"d":"14.71%"},2.196322916666667,null,12.737677083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.09400000000000004},{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8619999999999997},{"$f":"AU369*Bilans!F369+AV369","v":3.056658333333333},2.9413127358490563,142.07055243879714,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":19.541982666255908},null,{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.5599999999999998},{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"BB369*Bilans!F369+BC369","v":15.139666666666667},{"v":0.14507075783262513,"d":"14.51%"},2.196322916666667,null,12.94334375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":48.30175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W369<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W369<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W369<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W369<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W369<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.574},{"$f":"BM369*Bilans!F369+BN369","v":3.7994907407407403},3.656113731656184,176.5966914380241,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":15.721360635562759},null,{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F369<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F369<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.0764000000000001},{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F369<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F369<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7291999999999996},{"$f":"Bilans!F369*BT369+BU369","v":2.8874116666666665},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY369","v":2.9328592769729487}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R370*Bilans!F370+S370","v":14.766666666666666},{"v":0.1592776523702032,"d":"15.93%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.3520000000000003},null,12.414666666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC370*Bilans!F370+AD370","v":3.6793333333333336},3.540490566037736,184.2400480754717,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":17.49057619133901},null,{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2666666666666667},{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ370*Bilans!F370+AK370","v":14.58},{"v":0.16131687242798357,"d":"16.13%"},2.3520000000000003,null,12.228,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.07555555555555553},{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.898888888888889},{"$f":"AU370*Bilans!F370+AV370","v":2.9593333333333334},2.8476603773584905,148.18655071698112,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":21.745999098896146},null,{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.2777777777777778},{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB370*Bilans!F370+BC370","v":14.766666666666666},{"v":0.1592776523702032,"d":"15.93%"},2.3520000000000003,null,12.414666666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":52.038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W370<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W370<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W370<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W370<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W370<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM370*Bilans!F370+BN370","v":3.6793333333333336},3.540490566037736,184.2400480754717,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":17.49057619133901},null,{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F370<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F370<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.07155555555555553},{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F370<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F370<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.738888888888889},{"$f":"Bilans!F370*BT370+BU370","v":2.796133333333333},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY370","v":3.0286009583555584}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.5599999999999998},{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"R371*Bilans!F371+S371","v":15.419666666666666},{"v":0.13846427181737608,"d":"13.85%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.1350729166666667},null,13.284593749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.574},{"$f":"AC371*Bilans!F371+AD371","v":3.8773583333333335},3.731042924528302,174.7312694807783,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":14.93678406475199},null,{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.94},{"$f":"AJ371*Bilans!F371+AK371","v":15.174},{"v":0.14070600478889328,"d":"14.07%"},2.1350729166666667,null,13.038927083333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.09400000000000004},{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8619999999999997},{"$f":"AU371*Bilans!F371+AV371","v":3.103658333333333},2.986539150943396,139.86485488219338,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":18.66032209301389},null,{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.5599999999999998},{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"BB371*Bilans!F371+BC371","v":15.419666666666666},{"v":0.13846427181737608,"d":"13.85%"},2.1350729166666667,null,13.284593749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":46.83175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W371<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W371<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W371<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W371<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W371<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.574},{"$f":"BM371*Bilans!F371+BN371","v":3.853935185185185},3.7085036687631026,173.6757166895964,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":15.02756569163313},null,{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F371<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F371<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.0764000000000001},{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F371<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F371<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7291999999999996},{"$f":"Bilans!F371*BT371+BU371","v":2.9256116666666667},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY371","v":2.8945646442105573}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":9508.55192},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.900332375384121},{"$f":"SUM(AF7:AF372)/229","v":3.7531500215960376},{"$f":"SUM(AG7:AG372)/Z373","v":3.542879781272097},{"$f":"SUM(AH7:AH372)","v":3297.8839768013254},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":9508.55192},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.325498236748857},{"$f":"SUM(AX7:AX372)/229","v":3.200007737248903},{"$f":"SUM(AY7:AY372)/AR373","v":2.9042223878472044},{"$f":"SUM(AZ7:AZ372)","v":4054.3895389535624},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":9508.55192},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.7522454035257997},{"$f":"SUM(BP7:BP372)/229","v":3.610651237355012},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.315504441891845},{"$f":"SUM(BR7:BR372)","v":3667.8885469546453},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":934.5162559220869},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.4924061444098484}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"D08","index":72,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-M-E(-AC) 201.D08"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":4.33},{"$f":"E7*Dane!$E$26","v":5.23},{"$f":"F7*Dane!$E$26","v":6.67},{"$f":"G7*Dane!$E$26","v":6.99},{"$f":"H7*Dane!$E$26","v":7.54},{"$f":"I7*Dane!$E$26","v":8.1},{"$f":"S5*T3+S6","v":8.57},{"$f":"$S$5*U3+$S$6","v":9.274999999999999},{"$f":"J7*Dane!$E$26","v":10.45},{"$f":"K7*Dane!$E$26","v":11.87}]
[null,"Q",null,4.33,5.23,6.67,4.04,5.62,5.85,7.18,8.8,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.18000000000000008},{"$f":"(P4-O4)/(P3-O3)","v":0.17999999999999994},{"$f":"(Q4-P4)/(Q3-P3)","v":0.03555555555555559},{"$f":"(R4-Q4)/(R3-Q3)","v":0.10999999999999996},{"$f":"(S4-R4)/(S3-R3)","v":0.18666666666666654},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.23499999999999996},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.142}]
[null,"COP",null,2.08,2.36,2.89,3.96,4.71,5.13,6.53,8.38,null,"b=",{"$f":"N4-N5*$N$3","v":7.9300000000000015},{"$f":"O4-O5*O3","v":7.93},{"$f":"P4-P5*P3","v":6.918888888888889},{"$f":"Q4-Q5*Q3","v":6.7700000000000005},{"$f":"R4-R5*R3","v":6.233333333333334},{"$f":"S4-S5*$S$3","v":5.75},null,null,{"$f":"V4-V5*V3","v":7.609999999999999}]
[{"$nulls":3},4.33,5.23,6.67,6.99,7.54,8.1,10.45,11.87,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":4.33},5.23,6.67,6.99,7.54,8.1,{"$f":"T4","v":8.57},{"$f":"U4","v":9.274999999999999},{"$f":"V5*V3+V6","v":10.45},{"$f":"W4","v":11.87}]
[null,"Q",null,4.62,5.17,6.49,{"$f":"(G7+G12)/2","v":6.855},7.06,8.81,10.13,11.46,null,"COP",{"$f":"D6","v":2.08},2.36,2.89,3.96,4.71,5.13,{"$f":"T3*S10+S11","v":5.41},{"$f":"U3*S10+S11","v":5.83},{"$f":"J6","v":6.53},{"$f":"K6","v":8.38}]
[null,"COP",null,1.85,1.99,2.39,2.89,3.58,3.84,4.85,6.15,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.05599999999999996},{"$f":"(P9-O9)/(P3-O3)","v":0.06625000000000003},{"$f":"(Q9-P9)/(Q3-P3)","v":0.11888888888888888},{"$f":"(R9-Q9)/(R3-Q3)","v":0.15},{"$f":"(S9-R9)/(S3-R3)","v":0.13999999999999999},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.14000000000000004},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.18500000000000005}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.1999999999999993},{"$f":"O9-O10*O3","v":3.3537500000000002},{"$f":"P9-P10*P3","v":3.7222222222222223},{"$f":"Q9-Q10*Q3","v":3.66},{"$f":"R9-R10*R3","v":3.73},{"$f":"S9-S10*$S$3","v":3.7299999999999995},null,null,{"$f":"V9-V10*V3","v":2.829999999999999}]
[null,"Q",null,5.27,5.27,6.64,6.72,6.82,8.42,9.78,11.01,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.838,"d":"1.84"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9220000000000002,"d":"1.92"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.282,"d":"2.28"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.626,"d":"2.63"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.248,"d":"3.25"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.4799999999999995,"d":"3.48"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.374,"d":"4.37"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.542,"d":"5.54"}},null,"COP=",{"$f":"N10*N3+N11","v":2.08},{"$f":"O10*O3+O11","v":2.36},2.89,3.96,4.71,5.13,{"$f":"T9","v":5.41},{"$f":"U9","v":5.83},6.53,{"$f":"W9","v":8.38}]
[null,"Qmax",null,3.69,5.27,6.64,6.72,6.82,8.42,9.78,11.01,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.82,1.82,2.12,2.23,2.75,2.94,3.66,4.63,null,"Q",{"$f":"D9*Dane!$E$26","v":4.62},{"$f":"E9*Dane!$E$26","v":5.17},{"$f":"F9*Dane!$E$26","v":6.49},{"$f":"G9*Dane!$E$26","v":6.855},{"$f":"H9*Dane!$E$26","v":7.06},{"$f":"I9*Dane!$E$26","v":8.81},{"$f":"S16*T14+S17","v":9.074000000000002},{"$f":"$S$16*U14+$S$17","v":9.47},{"$f":"J9*Dane!$E$26","v":10.13},{"$f":"K9*Dane!$E$26","v":11.46}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.10999999999999996},{"$f":"(P15-O15)/(P3-O3)","v":0.16500000000000004},{"$f":"(Q15-P15)/(Q3-P3)","v":0.04055555555555558},{"$f":"(R15-Q15)/(R3-Q3)","v":0.040999999999999835},{"$f":"(S15-R15)/(S3-R3)","v":0.5833333333333336},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.13200000000000003},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.133}]
[null,"Napełnienie",{"$nulls":3},2.39,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.819999999999999},{"$f":"O15-O16*O3","v":7.6450000000000005},{"$f":"P15-P16*P3","v":6.773888888888889},{"$f":"Q15-Q16*Q3","v":6.773000000000001},{"$f":"R15-R16*R3","v":2.976666666666665},{"$f":"S15-S16*$S$3","v":7.49},null,null,{"$f":"V15-V16*V14","v":7.470000000000001}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},55,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.62},{"$f":"O16*O14+O17","v":5.17},6.49,6.855,7.06,8.81,{"$f":"T15","v":9.074000000000002},{"$f":"U15","v":9.47},10.13,{"$f":"W15","v":11.46}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},58,{"$nulls":6},"COP",{"$f":"D10","v":1.85},1.99,2.39,2.89,3.58,3.84,{"$f":"T14*S21+S22","v":4.042},{"$f":"U14*S21+S22","v":4.345},{"$f":"J10","v":4.85},{"$f":"K10","v":6.15}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.02799999999999998},{"$f":"(P20-O20)/(P14-O14)","v":0.05000000000000002},{"$f":"(Q20-P20)/(Q14-P14)","v":0.05555555555555555},{"$f":"(R20-Q20)/(R14-Q14)","v":0.13799999999999998},{"$f":"(S20-R20)/(S14-R14)","v":0.0866666666666666},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.10099999999999998},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.13000000000000006}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.4099999999999997},{"$f":"O20-O21*O14","v":2.74},{"$f":"P20-P21*P14","v":2.778888888888889},{"$f":"Q20-Q21*Q14","v":2.6140000000000003},{"$f":"R20-R21*R14","v":2.9733333333333336},{"$f":"S20-S21*$S$3","v":2.83},null,null,{"$f":"V20-V21*V14","v":2.2499999999999982}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,89 | 3,96 | 4,71"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.85},{"$f":"O21*O14+O22","v":1.99},2.39,2.89,3.58,3.84,{"$f":"T20","v":4.042},{"$f":"U20","v":4.345},4.85,{"$f":"W20","v":6.15}]
[null,34363,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":13.33},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.69},{"$f":"E14*Dane!$E$26","v":5.27},{"$f":"F14*Dane!$E$26","v":6.64},{"$f":"G14*Dane!$E$26","v":6.72},{"$f":"H14*Dane!$E$26","v":6.82},{"$f":"I14*Dane!$E$26","v":8.42},{"$f":"S27*T25+S28","v":8.692},{"$f":"S27*U25+S28","v":9.1},{"$f":"J14*Dane!$E$26","v":9.78},{"$f":"K14*Dane!$E$26","v":11.01}]
[null,{"$f":"D14+9","v":12.69},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.31599999999999995},{"$f":"(P26-O26)/(P3-O3)","v":0.17125},{"$f":"(Q26-P26)/(Q3-P3)","v":0.008888888888888898},{"$f":"(R26-Q26)/(R3-Q3)","v":0.020000000000000108},{"$f":"(S26-R26)/(S3-R3)","v":0.5333333333333332},{"$f":"(V26-S26)/(V3-S3)","v":0.13599999999999995},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.12300000000000004}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":13.620000000000001},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":10.009999999999998},7.838749999999999,6.702222222222222,6.68,3.086666666666668,7.0600000000000005,null,null,{"$f":"V26-V27*V25","v":7.3199999999999985}]
[null,{"$f":"D9+9","v":{"v":13.620000000000001,"d":"13.62"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.6899999999999995},{"$f":"O27*O25+O28","v":5.27},6.64,6.72,6.82,8.42,{"$f":"T26","v":8.692},{"$f":"U26","v":9.1},9.78,{"$f":"W26","v":11.01}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.838,"d":"1.84"}},{"v":1.9220000000000002,"d":"1.92"},{"v":2.282,"d":"2.28"},{"v":2.626,"d":"2.63"},{"v":3.248,"d":"3.25"},{"v":3.4799999999999995,"d":"3.48"},{"$f":"T25*S32+S33","v":3.6587999999999994},{"$f":"U25*S32+S33","v":3.9269999999999996},{"$f":"J13","v":4.374},{"$f":"K13","v":5.542}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.016800000000000016},{"$f":"(P31-O31)/(P25-O25)","v":0.044999999999999984},{"$f":"(Q31-P31)/(Q25-P25)","v":0.038222222222222206},{"$f":"(R31-Q31)/(R25-Q25)","v":0.12440000000000007},{"$f":"(S31-R31)/(S25-R25)","v":0.0773333333333331},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.08940000000000001},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.11680000000000001}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.1740000000000004},{"$f":"O31-O32*O25","v":2.597},{"$f":"P31-P32*P25","v":2.5495555555555556},{"$f":"Q31-Q32*Q25","v":2.3771999999999998},{"$f":"R31-R32*R25","v":2.7066666666666688},{"$f":"S31-S32*$S$3","v":2.5859999999999994},null,null,{"$f":"V31-V32*V25","v":2.0379999999999994}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.838},{"$f":"O32*O25+O33","v":1.9220000000000002},2.282,2.626,3.248,3.4799999999999995,{"$f":"T31","v":3.6587999999999994},{"$f":"U31","v":3.9269999999999996},4.374,{"$f":"W31","v":5.542}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-18.79569892473118},-18.069565217391304,-26.517887563884152,-26.440366972477094,-0.7461629279811066,-19.803536345776028,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-19.803536345776028},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-19.803536345776028},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-19.647749510763212},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-19.647749510763212}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-18.79569892473118},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-18.79569892473118},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-18.8}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"E10","index":73,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S R32 AWB-M-E-AC-AF 201.E10"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":5.23},{"$f":"E7*Dane!$E$26","v":5.87},{"$f":"F7*Dane!$E$26","v":7.53},{"$f":"G7*Dane!$E$26","v":7.1},{"$f":"H7*Dane!$E$26","v":10.4},{"$f":"I7*Dane!$E$26","v":12.83},{"$f":"S5*T3+S6","v":13.548},{"$f":"$S$5*U3+$S$6","v":14.625},{"$f":"J7*Dane!$E$26","v":16.42},{"$f":"K7*Dane!$E$26","v":16.05}]
[null,"Q",null,5.23,5.87,7.53,5.29,8.32,9.18,10.89,12.37,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.12799999999999995},{"$f":"(P4-O4)/(P3-O3)","v":0.20750000000000002},{"$f":"(Q4-P4)/(Q3-P3)","v":-0.04777777777777784},{"$f":"(R4-Q4)/(R3-Q3)","v":0.6600000000000001},{"$f":"(S4-R4)/(S3-R3)","v":0.8099999999999999},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.35900000000000015},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-0.0370000000000001}]
[null,"COP",null,2.21,2.39,2.91,4,4.9,5.43,6.85,8.24,null,"b=",{"$f":"N4-N5*$N$3","v":7.789999999999999},{"$f":"O4-O5*O3","v":8.9825},{"$f":"P4-P5*P3","v":7.195555555555555},{"$f":"Q4-Q5*Q3","v":5.779999999999999},{"$f":"R4-R5*R3","v":4.73},{"$f":"S4-S5*$S$3","v":9.239999999999998},null,null,{"$f":"V4-V5*V3","v":17.160000000000004}]
[{"$nulls":3},5.23,5.87,7.53,7.1,10.4,12.83,16.42,16.05,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":5.23},5.869999999999999,7.53,7.1,10.4,12.83,{"$f":"T4","v":13.548},{"$f":"U4","v":14.625},{"$f":"V5*V3+V6","v":16.42},{"$f":"W4","v":16.05}]
[null,"Q",null,5.43,5.9,6.08,6.69,7.13,10.15,12.33,16.29,null,"COP",{"$f":"D6","v":2.21},2.39,2.91,4,4.9,5.43,{"$f":"T3*S10+S11","v":5.7139999999999995},{"$f":"U3*S10+S11","v":6.14},{"$f":"J6","v":6.85},{"$f":"K6","v":8.24}]
[null,"COP",null,2.07,2.08,2.32,3.04,3.73,4.1,5.56,6.34,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.03600000000000003},{"$f":"(P9-O9)/(P3-O3)","v":0.065},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1211111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18000000000000008},{"$f":"(S9-R9)/(S3-R3)","v":0.17666666666666644},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.142},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.13900000000000007}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.9300000000000006},{"$f":"O9-O10*O3","v":3.365},{"$f":"P9-P10*P3","v":3.757777777777778},{"$f":"Q9-Q10*Q3","v":3.6399999999999997},{"$f":"R9-R10*R3","v":3.6633333333333353},{"$f":"S9-S10*$S$3","v":4.01},null,null,{"$f":"V9-V10*V3","v":4.0699999999999985}]
[null,"Q",null,{"$f":"D9*45/55","v":{"v":4.442727272727272,"d":"4.44"}},{"$f":"E9*45/55","v":4.827272727272727},6.93,7.04,10.55,11.49,15.13,18.44,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.919454545454545,"d":"1.92"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9287272727272728,"d":"1.93"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.1879999999999997,"d":"2.19"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.7479999999999998,"d":"2.75"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.4059999999999997,"d":"3.41"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7399999999999998,"d":"3.74"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.032,"d":"5.03"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.784,"d":"5.78"}},null,"COP=",{"$f":"N10*N3+N11","v":2.21},{"$f":"O10*O3+O11","v":2.39},2.91,4,4.9,5.43,{"$f":"T9","v":5.7139999999999995},{"$f":"U9","v":6.14},6.85,{"$f":"W9","v":8.24}]
[null,"Qmax",null,{"$f":"D12","v":{"v":4.442727272727272,"d":"4.44"}},4.827272727272727,6.93,7.04,10.55,11.49,15.13,18.44,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":1.6936363636363634},{"$f":"E10*45/55","v":1.701818181818182},1.99,2.31,2.92,3.2,4.24,4.95,null,"Q",{"$f":"D9*Dane!$E$26","v":5.43},{"$f":"E9*Dane!$E$26","v":5.9},{"$f":"F9*Dane!$E$26","v":6.08},{"$f":"G9*Dane!$E$26","v":6.69},{"$f":"H9*Dane!$E$26","v":7.13},{"$f":"I9*Dane!$E$26","v":10.15},{"$f":"S16*T14+S17","v":10.586},{"$f":"$S$16*U14+$S$17","v":11.24},{"$f":"J9*Dane!$E$26","v":12.33},{"$f":"K9*Dane!$E$26","v":16.29}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.09400000000000013},{"$f":"(P15-O15)/(P3-O3)","v":0.022499999999999964},{"$f":"(Q15-P15)/(Q3-P3)","v":0.06777777777777781},{"$f":"(R15-Q15)/(R3-Q3)","v":0.0879999999999999},{"$f":"(S15-R15)/(S3-R3)","v":1.0066666666666668},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.21799999999999997},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.3959999999999999}]
[null,"Napełnienie",{"$nulls":3},1.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":7.310000000000002},{"$f":"O15-O16*O3","v":6.2375},{"$f":"P15-P16*P3","v":6.554444444444445},{"$f":"Q15-Q16*Q3","v":6.514},{"$f":"R15-R16*R3","v":0.08333333333333215},{"$f":"S15-S16*$S$3","v":7.970000000000001},null,null,{"$f":"V15-V16*V14","v":4.410000000000002}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},50,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":5.43},{"$f":"O16*O14+O17","v":5.9},6.08,6.69,7.13,10.15,{"$f":"T15","v":10.586},{"$f":"U15","v":11.24},12.33,{"$f":"W15","v":16.29}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},59,{"$nulls":6},"COP",{"$f":"D10","v":2.07},2.08,2.32,3.04,3.73,4.1,{"$f":"T14*S21+S22","v":4.3919999999999995},{"$f":"U14*S21+S22","v":4.83},{"$f":"J10","v":5.56},{"$f":"K10","v":6.34}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":2.000000000000046E-3},{"$f":"(P20-O20)/(P14-O14)","v":0.02999999999999997},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08000000000000002},{"$f":"(R20-Q20)/(R14-Q14)","v":0.13799999999999998},{"$f":"(S20-R20)/(S14-R14)","v":0.12333333333333323},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.146},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.07800000000000003}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.1100000000000008},{"$f":"O20-O21*O14","v":2.53},{"$f":"P20-P21*P14","v":2.88},{"$f":"Q20-Q21*Q14","v":2.7640000000000002},{"$f":"R20-R21*R14","v":2.866666666666667},{"$f":"S20-S21*$S$3","v":2.6399999999999997},null,null,{"$f":"V20-V21*V14","v":3.999999999999999}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,91 | 4 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.07},{"$f":"O21*O14+O22","v":2.08},2.32,3.04,3.7299999999999995,4.1,{"$f":"T20","v":4.3919999999999995},{"$f":"U20","v":4.83},5.56,{"$f":"W20","v":6.34}]
[null,37202,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":13.23},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":4.442727272727272,"d":"4.44"}},{"$f":"E14*Dane!$E$26","v":{"v":4.827272727272727,"d":"4.83"}},{"$f":"F14*Dane!$E$26","v":6.93},{"$f":"G14*Dane!$E$26","v":7.04},{"$f":"H14*Dane!$E$26","v":10.55},{"$f":"I14*Dane!$E$26","v":11.49},{"$f":"S27*T25+S28","v":12.218},{"$f":"S27*U25+S28","v":13.31},{"$f":"J14*Dane!$E$26","v":15.13},{"$f":"K14*Dane!$E$26","v":18.44}]
[null,{"$f":"D14+8","v":{"v":12.442727272727272,"d":"12.44"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.07690909090909095},{"$f":"(P26-O26)/(P3-O3)","v":0.26284090909090907},{"$f":"(Q26-P26)/(Q3-P3)","v":0.012222222222222258},{"$f":"(R26-Q26)/(R3-Q3)","v":0.7020000000000002},{"$f":"(S26-R26)/(S3-R3)","v":0.3133333333333332},{"$f":"(V26-S26)/(V3-S3)","v":0.36400000000000005},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.33100000000000007}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":13.43},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":5.980909090909091},8.769886363636363,7.015555555555555,5.635999999999999,8.35666666666667,7.85,null,null,{"$f":"V26-V27*V25","v":8.51}]
[null,{"$f":"D9+8","v":13.43},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":4.442727272727272},{"$f":"O27*O25+O28","v":4.827272727272727},6.93,7.039999999999999,10.55,11.49,{"$f":"T26","v":12.218},{"$f":"U26","v":13.31},15.13,{"$f":"W26","v":18.44}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.919454545454545,"d":"1.92"}},{"v":1.9287272727272728,"d":"1.93"},{"v":2.1879999999999997,"d":"2.19"},{"v":2.7479999999999998,"d":"2.75"},{"v":3.4059999999999997,"d":"3.41"},{"v":3.7399999999999998,"d":"3.74"},{"$f":"T25*S32+S33","v":3.9984},{"$f":"U25*S32+S33","v":4.386},{"$f":"J13","v":5.032},{"$f":"K13","v":5.784}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.001854545454545553},{"$f":"(P31-O31)/(P25-O25)","v":0.03240909090909086},{"$f":"(Q31-P31)/(Q25-P25)","v":0.06222222222222223},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1316},{"$f":"(S31-R31)/(S25-R25)","v":0.11133333333333335},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.12920000000000004},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.07519999999999998}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":1.9565454545454561},{"$f":"O31-O32*O25","v":2.414863636363636},{"$f":"P31-P32*P25","v":2.6235555555555554},{"$f":"Q31-Q32*Q25","v":2.4848},{"$f":"R31-R32*R25","v":2.626666666666666},{"$f":"S31-S32*$S$3","v":2.4479999999999995},null,null,{"$f":"V31-V32*V25","v":3.5280000000000005}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.919454545454545},{"$f":"O32*O25+O33","v":1.928727272727273},2.1879999999999997,2.7479999999999998,3.4059999999999997,3.7399999999999998,{"$f":"T31","v":3.9984},{"$f":"U31","v":4.386},5.032,{"$f":"W31","v":5.784}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23*Dane!$E$26","v":4.9},{"$f":"Budynek!D22*Dane!$E$26","v":4.2875000000000005},{"$f":"Budynek!D21*Dane!$E$26","v":3.3075},{"$f":"Budynek!D20*Dane!$E$26","v":2.205},{"$f":"Budynek!D19*Dane!$E$26","v":1.5925000000000002},{"$f":"Budynek!D18*Dane!$E$26","v":1.225},{"$f":"Budynek!D17*Dane!$E$26","v":0.98},{"$f":"Budynek!D16*Dane!$E$26","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-22.44803695150115},-26.12068965517242,-21.570802919708026,-19.306413301662715,2.095940959409595,-16.211453744493394,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-16.211453744493394},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-16.211453744493394},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-3.7801350048216045},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-3.7801350048216045}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"E08","index":74,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S R32 AWB-M-E-AC-AF 201.E08"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!E26","v":4.62},{"$f":"E7*Dane!E26","v":5.07},{"$f":"F7*Dane!E26","v":6.4},{"$f":"G7*Dane!E26","v":6.23},{"$f":"H7*Dane!E26","v":9.92},{"$f":"I7*Dane!E26","v":10.86},{"$f":"S5*T3+S6","v":11.346},{"$f":"$S$5*U3+$S$6","v":12.075},{"$f":"J7*Dane!E26","v":13.29},{"$f":"K7*Dane!E26","v":14.03}]
[null,"Q",null,4.62,5.07,6.4,4.5,6.8,7.81,9.12,10.7,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.09000000000000004},{"$f":"(P4-O4)/(P3-O3)","v":0.16625},{"$f":"(Q4-P4)/(Q3-P3)","v":-0.018888888888888882},{"$f":"(R4-Q4)/(R3-Q3)","v":0.7379999999999999},{"$f":"(S4-R4)/(S3-R3)","v":0.3133333333333332},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.24299999999999997},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.07400000000000002}]
[null,"COP",null,2.43,2.58,3.05,4.1,5,5.66,7.05,9.46,null,"b=",{"$f":"N4-N5*$N$3","v":6.420000000000001},{"$f":"O4-O5*O3","v":7.563750000000001},{"$f":"P4-P5*P3","v":6.267777777777778},{"$f":"Q4-Q5*Q3","v":4.7540000000000004},{"$f":"R4-R5*R3","v":7.7266666666666675},{"$f":"S4-S5*$S$3","v":8.43},null,null,{"$f":"V4-V5*V3","v":11.809999999999999}]
[{"$nulls":3},4.62,5.07,6.4,6.23,9.92,10.86,13.29,14.03,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":4.62},5.07,6.4,6.23,9.92,10.86,{"$f":"T4","v":11.346},{"$f":"U4","v":12.075},{"$f":"V5*V3+V6","v":13.29},{"$f":"W4","v":14.03}]
[null,"Q",null,4.41,4.81,6.08,6.25,9.48,10.38,13.76,15.03,null,"COP",{"$f":"D6","v":2.43},2.58,3.05,4.1,5,5.66,{"$f":"T3*S10+S11","v":5.938},{"$f":"U3*S10+S11","v":6.355},{"$f":"J6","v":7.05},{"$f":"K6","v":9.46}]
[null,"COP",null,2.06,2.11,2.52,2.91,3.74,4.17,5.83,6.53,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":{"v":0.02999999999999998,"d":"0.030"}},{"$f":"(P9-O9)/(P3-O3)","v":0.05874999999999997},{"$f":"(Q9-P9)/(Q3-P3)","v":0.11666666666666664},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18000000000000008},{"$f":"(S9-R9)/(S3-R3)","v":0.22000000000000006},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.13899999999999996},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.2410000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.03},{"$f":"O9-O10*O3","v":3.4612499999999997},{"$f":"P9-P10*P3","v":3.8666666666666663},{"$f":"Q9-Q10*Q3","v":3.7399999999999993},{"$f":"R9-R10*R3","v":3.4599999999999995},{"$f":"S9-S10*$S$3","v":4.2700000000000005},null,null,{"$f":"V9-V10*V3","v":2.2299999999999978}]
[null,"Q",null,{"$f":"D9*45/55","v":{"v":3.6081818181818184,"d":"3.61"}},{"$f":"E9*45/55","v":3.935454545454545},5.66,6.12,8.87,9.71,12.83,15.24,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.9101818181818182,"d":"1.91"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9565454545454544,"d":"1.96"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.316,"d":"2.32"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.6180000000000003,"d":"2.62"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.4000000000000004,"d":"3.40"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.798,"d":"3.80"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.254,"d":"5.25"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":5.99},null,"COP=",{"$f":"N10*N3+N11","v":2.43},{"$f":"O10*O3+O11","v":2.58},3.05,4.1,5,5.66,{"$f":"T9","v":5.938},{"$f":"U9","v":6.355},7.05,{"$f":"W9","v":9.46}]
[null,"Qmax",null,{"$f":"D12","v":{"v":3.6081818181818184,"d":"3.61"}},3.935454545454545,5.66,6.12,8.87,9.71,12.83,15.24,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":1.6854545454545455},{"$f":"E10*45/55","v":1.726363636363636},2.01,2.18,2.89,3.24,4.39,5.18,null,"Q",{"$f":"D9*Dane!E26","v":4.41},{"$f":"E9*Dane!E26","v":4.81},{"$f":"F9*Dane!E26","v":6.08},{"$f":"G9*Dane!E26","v":6.25},{"$f":"H9*Dane!E26","v":9.48},{"$f":"I9*Dane!E26","v":10.38},{"$f":"S16*T14+S17","v":11.056000000000001},{"$f":"$S$16*U14+$S$17","v":12.07},{"$f":"J9*Dane!E26","v":13.76},{"$f":"K9*Dane!E26","v":15.03}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.07999999999999989},{"$f":"(P15-O15)/(P3-O3)","v":0.15875000000000006},{"$f":"(Q15-P15)/(Q3-P3)","v":0.018888888888888882},{"$f":"(R15-Q15)/(R3-Q3)","v":0.6460000000000001},{"$f":"(S15-R15)/(S3-R3)","v":0.3000000000000001},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.3379999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.12699999999999995}]
[null,"Napełnienie",{"$nulls":3},1.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.009999999999998},{"$f":"O15-O16*O3","v":7.19125},{"$f":"P15-P16*P3","v":6.2122222222222225},{"$f":"Q15-Q16*Q3","v":4.958},{"$f":"R15-R16*R3","v":7.38},{"$f":"S15-S16*$S$3","v":7.000000000000002},null,null,{"$f":"V15-V16*V14","v":11.22}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},50,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.41},{"$f":"O16*O14+O17","v":4.809999999999999},6.08,6.25,9.48,10.38,{"$f":"T15","v":11.056000000000001},{"$f":"U15","v":12.07},13.76,{"$f":"W15","v":15.03}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},59,{"$nulls":6},"COP",{"$f":"D10","v":2.06},2.11,2.52,2.91,3.74,4.17,{"$f":"T14*S21+S22","v":4.502},{"$f":"U14*S21+S22","v":5},{"$f":"J10","v":5.83},{"$f":"K10","v":6.53}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.009999999999999964},{"$f":"(P20-O20)/(P14-O14)","v":0.05125000000000002},{"$f":"(Q20-P20)/(Q14-P14)","v":0.04333333333333335},{"$f":"(R20-Q20)/(R14-Q14)","v":0.166},{"$f":"(S20-R20)/(S14-R14)","v":0.14333333333333323},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.166},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.07000000000000002}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.2599999999999993},{"$f":"O20-O21*O14","v":2.87875},{"$f":"P20-P21*P14","v":2.8233333333333333},{"$f":"Q20-Q21*Q14","v":2.5780000000000003},{"$f":"R20-R21*R14","v":2.7366666666666677},{"$f":"S20-S21*$S$3","v":2.51},null,null,{"$f":"V20-V21*V14","v":4.43}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,05 | 4,1 | 5"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.06},{"$f":"O21*O14+O22","v":2.11},2.5199999999999996,2.91,3.74,4.17,{"$f":"T20","v":4.502},{"$f":"U20","v":5},5.83,{"$f":"W20","v":6.53}]
[null,35795,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":12.620000000000001},{"$nulls":10},"Q",{"$f":"D14*Dane!E26","v":{"v":3.6081818181818184,"d":"3.61"}},{"$f":"E14*Dane!E26","v":{"v":3.935454545454545,"d":"3.94"}},{"$f":"F14*Dane!E26","v":5.66},{"$f":"G14*Dane!E26","v":6.12},{"$f":"H14*Dane!E26","v":8.87},{"$f":"I14*Dane!E26","v":9.71},{"$f":"S27*T25+S28","v":10.334000000000001},{"$f":"S27*U25+S28","v":11.27},{"$f":"J14*Dane!E26","v":12.83},{"$f":"K14*Dane!E26","v":15.24}]
[null,{"$f":"D14+8","v":{"v":11.60818181818182,"d":"11.61"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.06545454545454535},{"$f":"(P26-O26)/(P3-O3)","v":0.21556818181818188},{"$f":"(Q26-P26)/(Q3-P3)","v":0.05111111111111111},{"$f":"(R26-Q26)/(R3-Q3)","v":0.5499999999999998},{"$f":"(S26-R26)/(S3-R3)","v":0.2800000000000005},{"$f":"(V26-S26)/(V3-S3)","v":0.31199999999999994},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.24100000000000002}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":12.41},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":4.917272727272725},7.168977272727274,6.017777777777778,5.0200000000000005,6.909999999999996,6.590000000000002,null,null,{"$f":"V26-V27*V25","v":8.01}]
[null,{"$f":"D9+8","v":12.41},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.6081818181818184},{"$f":"O27*O25+O28","v":3.9354545454545455},5.66,6.12,8.87,9.71,{"$f":"T26","v":10.334000000000001},{"$f":"U26","v":11.27},12.83,{"$f":"W26","v":15.24}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.9101818181818182,"d":"1.91"}},{"v":1.9565454545454544,"d":"1.96"},{"v":2.316,"d":"2.32"},{"v":2.6180000000000003,"d":"2.62"},{"v":3.4000000000000004,"d":"3.40"},{"v":3.798,"d":"3.80"},{"$f":"T25*S32+S33","v":4.0892},{"$f":"U25*S32+S33","v":4.526},{"$f":"J13","v":5.254},{"$f":"K13","v":5.99}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.009272727272727233},{"$f":"(P31-O31)/(P25-O25)","v":0.044931818181818184},{"$f":"(Q31-P31)/(Q25-P25)","v":0.03355555555555561},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1564},{"$f":"(S31-R31)/(S25-R25)","v":0.13266666666666657},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.14559999999999995},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.07360000000000007}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.0956363636363626},{"$f":"O31-O32*O25","v":2.6305227272727274},{"$f":"P31-P32*P25","v":2.550888888888889},{"$f":"Q31-Q32*Q25","v":2.3052},{"$f":"R31-R32*R25","v":2.4713333333333343},{"$f":"S31-S32*$S$3","v":2.3420000000000005},null,null,{"$f":"V31-V32*V25","v":3.7819999999999983}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.910181818181818},{"$f":"O32*O25+O33","v":1.9565454545454546},2.316,2.6180000000000003,3.4000000000000004,3.798,{"$f":"T31","v":4.0892},{"$f":"U31","v":4.526},5.254,{"$f":"W31","v":5.99}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-17.580246913580243},-16.857777777777773,-26.609037328094303,-3.263500325309043,-11.668639053254434,-9.880564603691646,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-9.880564603691646},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-9.880564603691646},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-35.15030060120241},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-35.15030060120241}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-17.580246913580243},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-17.580246913580243},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-17.6}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"E06","index":75,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S R32 AWB-M-E-AC-AF 201.E06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":3.9},{"$f":"E7*Dane!$E$26","v":4.24},{"$f":"F7*Dane!$E$26","v":5.5},{"$f":"G7*Dane!$E$26","v":6.15},{"$f":"H7*Dane!$E$26","v":7.5},{"$f":"I7*Dane!$E$26","v":8.25},{"$f":"S5*T3+S6","v":8.536},{"$f":"$S$5*U3+$S$6","v":8.965},{"$f":"J7*Dane!$E$26","v":9.68},{"$f":"K7*Dane!$E$26","v":11.38}]
[null,"Q",null,3.9,4.24,5.5,3.8,5.3,6.35,7.14,9.22,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.06800000000000006},{"$f":"(P4-O4)/(P3-O3)","v":0.15749999999999997},{"$f":"(Q4-P4)/(Q3-P3)","v":0.07222222222222226},{"$f":"(R4-Q4)/(R3-Q3)","v":0.2699999999999999},{"$f":"(S4-R4)/(S3-R3)","v":0.25},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.14299999999999996},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.1700000000000001}]
[null,"COP",null,2.51,2.65,3.1,4,4.95,5.77,6.92,10.96,null,"b=",{"$f":"N4-N5*$N$3","v":5.260000000000002},{"$f":"O4-O5*O3","v":6.6025},{"$f":"P4-P5*P3","v":6.0055555555555555},{"$f":"Q4-Q5*Q3","v":5.61},{"$f":"R4-R5*R3","v":5.75},{"$f":"S4-S5*$S$3","v":6.82},null,null,{"$f":"V4-V5*V3","v":6.279999999999998}]
[{"$nulls":3},3.9,4.24,5.5,6.15,7.5,8.25,9.68,11.38,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":3.9000000000000004},4.24,5.5,6.15,7.5,8.25,{"$f":"T4","v":8.536},{"$f":"U4","v":8.965},{"$f":"V5*V3+V6","v":9.68},{"$f":"W4","v":11.38}]
[null,"Q",null,3.23,3.68,4.83,5.4,6.89,7.69,10.4,11.06,null,"COP",{"$f":"D6","v":2.51},2.65,3.1,4,4.95,5.77,{"$f":"T3*S10+S11","v":6},{"$f":"U3*S10+S11","v":6.345},{"$f":"J6","v":6.92},{"$f":"K6","v":10.96}]
[null,"COP",null,1.81,1.98,2.47,2.82,3.63,4.14,6.01,7.19,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.028000000000000025},{"$f":"(P9-O9)/(P3-O3)","v":0.05625000000000002},{"$f":"(Q9-P9)/(Q3-P3)","v":0.09999999999999999},{"$f":"(R9-Q9)/(R3-Q3)","v":0.19000000000000003},{"$f":"(S9-R9)/(S3-R3)","v":0.27333333333333315},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.11500000000000003},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.4040000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.0700000000000003},{"$f":"O9-O10*O3","v":3.4937500000000004},{"$f":"P9-P10*P3","v":3.8},{"$f":"Q9-Q10*Q3","v":3.62},{"$f":"R9-R10*R3","v":3.036666666666668},{"$f":"S9-S10*$S$3","v":4.619999999999999},null,null,{"$f":"V9-V10*V3","v":-1.160000000000002}]
[null,"Q",null,{"$f":"D9*45/55","v":{"v":2.6427272727272726,"d":"2.64"}},{"$f":"E9*45/55","v":3.0109090909090908},4.42,5.29,6.47,7.26,9.84,11.08,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.6783636363636365,"d":"1.68"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.8359999999999999,"d":"1.84"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.25},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.532,"d":"2.53"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.29},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.756,"d":"3.76"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":5.41},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.462,"d":"6.46"}},null,"COP=",{"$f":"N10*N3+N11","v":2.51},{"$f":"O10*O3+O11","v":2.65},3.0999999999999996,4,4.95,5.77,{"$f":"T9","v":6},{"$f":"U9","v":6.345},6.92,{"$f":"W9","v":10.96}]
[null,"Qmax",null,{"$f":"D12","v":{"v":2.6427272727272726,"d":"2.64"}},3.0109090909090908,4.42,5.29,6.47,7.26,9.84,11.08,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":1.480909090909091},{"$f":"E10*45/55","v":1.6199999999999999},1.92,2.1,2.78,3.18,4.51,5.37,null,"Q",{"$f":"D9*Dane!$E$26","v":3.23},{"$f":"E9*Dane!$E$26","v":3.68},{"$f":"F9*Dane!$E$26","v":4.83},{"$f":"G9*Dane!$E$26","v":5.4},{"$f":"H9*Dane!$E$26","v":6.89},{"$f":"I9*Dane!$E$26","v":7.69},{"$f":"S16*T14+S17","v":8.232000000000001},{"$f":"$S$16*U14+$S$17","v":9.045000000000002},{"$f":"J9*Dane!$E$26","v":10.4},{"$f":"K9*Dane!$E$26","v":11.06}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.09000000000000004},{"$f":"(P15-O15)/(P3-O3)","v":0.14375},{"$f":"(Q15-P15)/(Q3-P3)","v":0.06333333333333337},{"$f":"(R15-Q15)/(R3-Q3)","v":0.2979999999999999},{"$f":"(S15-R15)/(S3-R3)","v":0.2666666666666669},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.271},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.06600000000000002}]
[null,"Napełnienie",{"$nulls":3},1.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":5.030000000000001},{"$f":"O15-O16*O3","v":5.83625},{"$f":"P15-P16*P3","v":5.273333333333333},{"$f":"Q15-Q16*Q3","v":4.804},{"$f":"R15-R16*R3","v":5.023333333333332},{"$f":"S15-S16*$S$3","v":4.98},null,null,{"$f":"V15-V16*V14","v":9.08}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},50,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":3.2300000000000004},{"$f":"O16*O14+O17","v":3.6799999999999997},4.83,5.4,6.89,7.69,{"$f":"T15","v":8.232000000000001},{"$f":"U15","v":9.045000000000002},10.4,{"$f":"W15","v":11.06}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},58,{"$nulls":6},"COP",{"$f":"D10","v":1.81},1.98,2.47,2.82,3.63,4.14,{"$f":"T14*S21+S22","v":4.513999999999999},{"$f":"U14*S21+S22","v":5.074999999999999},{"$f":"J10","v":6.01},{"$f":"K10","v":7.19}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03399999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.06125000000000003},{"$f":"(Q20-P20)/(Q14-P14)","v":0.03888888888888885},{"$f":"(R20-Q20)/(R14-Q14)","v":0.162},{"$f":"(S20-R20)/(S14-R14)","v":0.16999999999999993},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.187},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.11800000000000006}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.4899999999999998},{"$f":"O20-O21*O14","v":2.8987500000000006},{"$f":"P20-P21*P14","v":2.742222222222222},{"$f":"Q20-Q21*Q14","v":2.496},{"$f":"R20-R21*R14","v":2.4400000000000004},{"$f":"S20-S21*$S$3","v":2.2699999999999996},null,null,{"$f":"V20-V21*V14","v":3.6499999999999986}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,1 | 4 | 4,95"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.81},{"$f":"O21*O14+O22","v":1.9800000000000002},2.4699999999999998,2.82,3.63,4.14,{"$f":"T20","v":4.513999999999999},{"$f":"U20","v":5.074999999999999},6.01,{"$f":"W20","v":7.19}]
[null,32583,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":11.9},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":2.6427272727272726,"d":"2.64"}},{"$f":"E14*Dane!$E$26","v":{"v":3.0109090909090908,"d":"3.01"}},{"$f":"F14*Dane!$E$26","v":4.42},{"$f":"G14*Dane!$E$26","v":5.29},{"$f":"H14*Dane!$E$26","v":6.47},{"$f":"I14*Dane!$E$26","v":7.26},{"$f":"S27*T25+S28","v":7.776},{"$f":"S27*U25+S28","v":8.55},{"$f":"J14*Dane!$E$26","v":9.84},{"$f":"K14*Dane!$E$26","v":11.08}]
[null,{"$f":"D14+8","v":{"v":10.642727272727273,"d":"10.64"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.07363636363636364},{"$f":"(P26-O26)/(P3-O3)","v":0.17613636363636365},{"$f":"(Q26-P26)/(Q3-P3)","v":0.09666666666666668},{"$f":"(R26-Q26)/(R3-Q3)","v":0.23599999999999993},{"$f":"(S26-R26)/(S3-R3)","v":0.26333333333333336},{"$f":"(V26-S26)/(V3-S3)","v":0.258},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.12400000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":11.23},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":4.115454545454545},5.652954545454545,5.096666666666667,4.8180000000000005,4.626666666666666,4.68,null,null,{"$f":"V26-V27*V25","v":7.359999999999999}]
[null,{"$f":"D9+8","v":11.23},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2.6427272727272726},{"$f":"O27*O25+O28","v":3.0109090909090903},4.42,5.29,6.47,7.26,{"$f":"T26","v":7.776},{"$f":"U26","v":8.55},9.84,{"$f":"W26","v":11.08}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.6783636363636365,"d":"1.68"}},{"v":1.8359999999999999,"d":"1.84"},2.25,{"v":2.532,"d":"2.53"},3.29,{"v":3.756,"d":"3.76"},{"$f":"T25*S32+S33","v":4.0868},{"$f":"U25*S32+S33","v":4.583},{"$f":"J13","v":5.41},{"$f":"K13","v":6.462}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03152727272727267},{"$f":"(P31-O31)/(P25-O25)","v":0.05175000000000002},{"$f":"(Q31-P31)/(Q25-P25)","v":0.03133333333333334},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1516},{"$f":"(S31-R31)/(S25-R25)","v":0.15533333333333324},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.16540000000000005},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.10519999999999996}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.30890909090909},{"$f":"O31-O32*O25","v":2.6122500000000004},{"$f":"P31-P32*P25","v":2.469333333333333},{"$f":"Q31-Q32*Q25","v":2.2288},{"$f":"R31-R32*R25","v":2.2026666666666674},{"$f":"S31-S32*$S$3","v":2.1019999999999994},null,null,{"$f":"V31-V32*V25","v":3.306000000000001}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.6783636363636365},{"$f":"O32*O25+O33","v":1.836},2.25,2.532,3.29,3.756,{"$f":"T31","v":4.0868},{"$f":"U31","v":4.583},5.41,{"$f":"W31","v":6.462}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-12.141176470588237},-12.718309859154928,-15.192825112107618,-5.598097502972654,-6.612419700214124,-6.429479034307497,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-6.429479034307497},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-6.429479034307497},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-35.172413793103445},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-35.172413793103445}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-12.718309859154928},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-12.718309859154928},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-12.7}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"D06","index":76,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-M-E(-AC) 201.D06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":3.77},{"$f":"E7*Dane!$E$26","v":4.35},{"$f":"F7*Dane!$E$26","v":5.53},{"$f":"G7*Dane!$E$26","v":5.54},{"$f":"H7*Dane!$E$26","v":6.3},{"$f":"I7*Dane!$E$26","v":6.86},{"$f":"S5*T3+S6","v":7.11},{"$f":"$S$5*U3+$S$6","v":7.484999999999999},{"$f":"J7*Dane!$E$26","v":8.11},{"$f":"K7*Dane!$E$26","v":9.26}]
[null,"Q",null,3.77,4.35,5.53,3.1,4.75,5,6.11,7.58,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.11599999999999992},{"$f":"(P4-O4)/(P3-O3)","v":0.14750000000000008},{"$f":"(Q4-P4)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R4-Q4)/(R3-Q3)","v":0.15199999999999997},{"$f":"(S4-R4)/(S3-R3)","v":0.18666666666666684},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.12499999999999992},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.11500000000000003}]
[null,"COP",null,1.99,2.23,2.82,3.67,4.6,5,6.23,8.06,null,"b=",{"$f":"N4-N5*$N$3","v":6.089999999999998},{"$f":"O4-O5*O3","v":6.562500000000001},{"$f":"P4-P5*P3","v":5.5377777777777775},{"$f":"Q4-Q5*Q3","v":5.236},{"$f":"R4-R5*R3","v":4.993333333333332},{"$f":"S4-S5*$S$3","v":5.610000000000001},null,null,{"$f":"V4-V5*V3","v":5.809999999999999}]
[null,"Qmax",null,3.77,4.35,5.53,5.54,6.3,6.86,8.11,9.26,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":3.7699999999999996},4.35,5.53,5.54,6.300000000000001,6.86,{"$f":"T4","v":7.11},{"$f":"U4","v":7.484999999999999},{"$f":"V5*V3+V6","v":8.11},{"$f":"W4","v":9.26}]
[null,"Q",null,3.88,4.38,5.41,5.43,5.06,6.65,7.85,8.93,null,"COP",{"$f":"D6","v":1.99},2.23,2.82,3.67,4.6,5,{"$f":"T3*S10+S11","v":5.246},{"$f":"U3*S10+S11","v":5.615},{"$f":"J6","v":6.23},{"$f":"K6","v":8.06}]
[null,"COP",null,1.76,1.91,2.25,2.88,3.51,3.78,4.68,5.96,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.048},{"$f":"(P9-O9)/(P3-O3)","v":0.07374999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.09444444444444446},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18599999999999994},{"$f":"(S9-R9)/(S3-R3)","v":0.13333333333333344},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.12300000000000004},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.183}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.95},{"$f":"O9-O10*O3","v":3.3362499999999997},{"$f":"P9-P10*P3","v":3.481111111111111},{"$f":"Q9-Q10*Q3","v":3.298},{"$f":"R9-R10*R3","v":3.6666666666666656},{"$f":"S9-S10*$S$3","v":3.7699999999999996},null,null,{"$f":"V9-V10*V3","v":2.5700000000000003}]
[null,"Q",null,{"$f":"0.7*E12","v":{"v":3.1289999999999996,"d":"3.13"}},4.47,5.56,5.07,5.79,6.16,7.57,8.58,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7240000000000002,"d":"1.72"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.814,"d":"1.81"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.134,"d":"2.13"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.596,"d":"2.60"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.194,"d":"3.19"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.424,"d":"3.42"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.228,"d":"4.23"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.368,"d":"5.37"}},null,"COP=",{"$f":"N10*N3+N11","v":1.9900000000000002},{"$f":"O10*O3+O11","v":2.23},2.8199999999999994,3.67,4.6,5,{"$f":"T9","v":5.246},{"$f":"U9","v":5.615},6.23,{"$f":"W9","v":8.06}]
[null,"Qmax",null,3.13,4.47,5.56,5.07,5.79,6.16,7.57,8.58,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.67,1.67,1.96,2.17,2.72,2.89,3.55,4.48,null,"Q",{"$f":"D9*Dane!$E$26","v":3.88},{"$f":"E9*Dane!$E$26","v":4.38},{"$f":"F9*Dane!$E$26","v":5.41},{"$f":"G9*Dane!$E$26","v":5.43},{"$f":"H9*Dane!$E$26","v":5.06},{"$f":"I9*Dane!$E$26","v":6.65},{"$f":"S16*T14+S17","v":6.890000000000001},{"$f":"$S$16*U14+$S$17","v":7.25},{"$f":"J9*Dane!$E$26","v":7.85},{"$f":"K9*Dane!$E$26","v":8.93}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1},{"$f":"(P15-O15)/(P3-O3)","v":0.12875000000000003},{"$f":"(Q15-P15)/(Q3-P3)","v":0.002222222222222175},{"$f":"(R15-Q15)/(R3-Q3)","v":-0.07400000000000002},{"$f":"(S15-R15)/(S3-R3)","v":0.5300000000000002},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.11999999999999993},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.10800000000000001}]
[null,"Napełnienie",{"$nulls":3},1.8,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":5.88},{"$f":"O15-O16*O3","v":6.31125},{"$f":"P15-P16*P3","v":5.4255555555555555},{"$f":"Q15-Q16*Q3","v":5.577999999999999},{"$f":"R15-R16*R3","v":1.3499999999999979},{"$f":"S15-S16*$S$3","v":5.450000000000001},null,null,{"$f":"V15-V16*V14","v":5.6899999999999995}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},53,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":3.88},{"$f":"O16*O14+O17","v":4.38},5.41,5.43,5.06,6.65,{"$f":"T15","v":6.890000000000001},{"$f":"U15","v":7.25},7.85,{"$f":"W15","v":8.93}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},56,{"$nulls":6},"COP",{"$f":"D10","v":1.76},1.91,2.25,2.88,3.51,3.78,{"$f":"T14*S21+S22","v":3.96},{"$f":"U14*S21+S22","v":4.2299999999999995},{"$f":"J10","v":4.68},{"$f":"K10","v":5.96}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.02999999999999998},{"$f":"(P20-O20)/(P14-O14)","v":0.04250000000000001},{"$f":"(Q20-P20)/(Q14-P14)","v":0.06999999999999999},{"$f":"(R20-Q20)/(R14-Q14)","v":0.12599999999999997},{"$f":"(S20-R20)/(S14-R14)","v":0.09000000000000001},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.09},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.12800000000000003}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.3599999999999994},{"$f":"O20-O21*O14","v":2.5475000000000003},{"$f":"P20-P21*P14","v":2.7399999999999998},{"$f":"Q20-Q21*Q14","v":2.628},{"$f":"R20-R21*R14","v":2.88},{"$f":"S20-S21*$S$3","v":2.88},null,null,{"$f":"V20-V21*V14","v":2.119999999999999}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,82 | 3,67 | 4,6"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.7599999999999998},{"$f":"O21*O14+O22","v":1.9100000000000001},2.25,2.88,3.51,3.78,{"$f":"T20","v":3.96},{"$f":"U20","v":4.2299999999999995},4.68,{"$f":"W20","v":5.96}]
[null,32980,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":12.77},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.13},{"$f":"E14*Dane!$E$26","v":4.47},{"$f":"F14*Dane!$E$26","v":5.56},{"$f":"G14*Dane!$E$26","v":5.07},{"$f":"H14*Dane!$E$26","v":5.79},{"$f":"I14*Dane!$E$26","v":6.16},{"$f":"S27*T25+S28","v":6.442},{"$f":"S27*U25+S28","v":6.865},{"$f":"J14*Dane!$E$26","v":7.57},{"$f":"K14*Dane!$E$26","v":8.58}]
[null,{"$f":"D14+9","v":12.129999999999999},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.26799999999999996},{"$f":"(P26-O26)/(P3-O3)","v":0.13624999999999998},{"$f":"(Q26-P26)/(Q3-P3)","v":-0.05444444444444437},{"$f":"(R26-Q26)/(R3-Q3)","v":0.14399999999999996},{"$f":"(S26-R26)/(S3-R3)","v":0.12333333333333336},{"$f":"(V26-S26)/(V3-S3)","v":0.14100000000000001},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.10099999999999998}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":12.879999999999999},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":8.489999999999998},6.51375,5.178888888888889,4.782,4.926666666666667,4.75,null,null,{"$f":"V26-V27*V25","v":5.550000000000001}]
[null,{"$f":"D9+9","v":{"v":12.879999999999999,"d":"12.88"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.129999999999999},{"$f":"O27*O25+O28","v":4.470000000000001},5.56,5.07,5.79,6.16,{"$f":"T26","v":6.442},{"$f":"U26","v":6.865},7.57,{"$f":"W26","v":8.58}]
[{"$nulls":11},"pod CWU","COP",{"$f":"D13","v":{"v":1.7240000000000002,"d":"1.72"}},{"v":1.814,"d":"1.81"},{"v":2.134,"d":"2.13"},{"v":2.596,"d":"2.60"},{"v":3.194,"d":"3.19"},{"v":3.424,"d":"3.42"},{"$f":"T25*S32+S33","v":3.5848},{"$f":"U25*S32+S33","v":3.8259999999999996},{"$f":"J13","v":4.228},{"$f":"K13","v":5.368}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.01799999999999997},{"$f":"(P31-O31)/(P25-O25)","v":0.03999999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.051333333333333356},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11959999999999997},{"$f":"(S31-R31)/(S25-R25)","v":0.07666666666666666},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.08039999999999999},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.11400000000000006}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.0839999999999996},{"$f":"O31-O32*O25","v":2.4139999999999997},{"$f":"P31-P32*P25","v":2.493333333333333},{"$f":"Q31-Q32*Q25","v":2.3568000000000002},{"$f":"R31-R32*R25","v":2.6573333333333333},{"$f":"S31-S32*$S$3","v":2.62},null,null,{"$f":"V31-V32*V25","v":1.9479999999999986}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7240000000000002},{"$f":"O32*O25+O33","v":1.814},2.1339999999999995,2.596,3.194,3.424,{"$f":"T31","v":3.5848},{"$f":"U31","v":3.8259999999999996},4.228,{"$f":"W31","v":5.368}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-15.415730337078648},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),(O17-$C$40)/($C$39-O16)))","v":-15.368159203980097},-23.85746102449889,-64.49484536082474,1.6858237547892747,-12.371134020618564,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-12.371134020618564},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-12.371134020618564},-14.056399132321037,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-14.056399132321037}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-15.415730337078648},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-15.415730337078648},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-15.4}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"D04","index":77,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-M-E(-AC) 201.D04"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":2.49},{"$f":"E7*Dane!$E$26","v":3.02},{"$f":"F7*Dane!$E$26","v":3.78},{"$f":"G7*Dane!$E$26","v":4.08},{"$f":"H7*Dane!$E$26","v":4.18},{"$f":"I7*Dane!$E$26","v":5.33},{"$f":"S5*T3+S6","v":5.558},{"$f":"$S$5*U3+$S$6","v":5.9},{"$f":"J7*Dane!$E$26","v":6.47},{"$f":"K7*Dane!$E$26","v":7.37}]
[null,"Q",null,2.49,3.02,3.81,4.08,4.18,5.33,6.47,7.37,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.10599999999999996},{"$f":"(P4-O4)/(P3-O3)","v":0.09499999999999997},{"$f":"(Q4-P4)/(Q3-P3)","v":0.03333333333333336},{"$f":"(R4-Q4)/(R3-Q3)","v":0.019999999999999928},{"$f":"(S4-R4)/(S3-R3)","v":0.38333333333333347},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.11399999999999996},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.09000000000000004}]
[null,"COP",null,1.98,2.33,2.91,3.57,4.56,5.12,6.48,8.47,null,"b=",{"$f":"N4-N5*$N$3","v":4.609999999999999},{"$f":"O4-O5*O3","v":4.444999999999999},{"$f":"P4-P5*P3","v":4.013333333333334},{"$f":"Q4-Q5*Q3","v":4.04},{"$f":"R4-R5*R3","v":1.4966666666666653},{"$f":"S4-S5*$S$3","v":4.19},null,null,{"$f":"V4-V5*V3","v":4.669999999999999}]
[null,"Qmax",null,2.49,3.02,3.78,4.08,4.18,5.33,6.47,7.37,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":2.49},3.0199999999999996,3.7800000000000002,4.08,4.18,5.33,{"$f":"T4","v":5.558},{"$f":"U4","v":5.9},{"$f":"V5*V3+V6","v":6.47},{"$f":"W4","v":7.37}]
[null,"Q",null,2.62,3.02,3.78,3.99,4.78,5.55,6.74,7.69,null,"COP",{"$f":"D6","v":1.98},2.33,2.91,3.57,4.56,5.12,{"$f":"T3*S10+S11","v":5.392},{"$f":"U3*S10+S11","v":5.800000000000001},{"$f":"J6","v":6.48},{"$f":"K6","v":8.47}]
[null,"COP",null,1.74,1.95,2.36,2.54,3.49,3.79,4.75,6.06,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.07000000000000002},{"$f":"(P9-O9)/(P3-O3)","v":0.07250000000000001},{"$f":"(Q9-P9)/(Q3-P3)","v":0.0733333333333333},{"$f":"(R9-Q9)/(R3-Q3)","v":0.19799999999999995},{"$f":"(S9-R9)/(S3-R3)","v":0.18666666666666684},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.13600000000000004},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.199}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.3800000000000003},{"$f":"O9-O10*O3","v":3.4175000000000004},{"$f":"P9-P10*P3","v":3.4233333333333333},{"$f":"Q9-Q10*Q3","v":3.174},{"$f":"R9-R10*R3","v":3.2533333333333316},{"$f":"S9-S10*$S$3","v":3.76},null,null,{"$f":"V9-V10*V3","v":2.5}]
[null,"Q",null,3.12,3.12,3.79,3.86,4.97,5.28,6.53,7.35,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7120000000000002,"d":"1.71"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.838,"d":"1.84"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.2,"d":"2.20"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.356,"d":"2.36"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.162,"d":"3.16"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.414,"d":"3.41"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.2620000000000005,"d":"4.26"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.416,"d":"5.42"}},null,"COP=",{"$f":"N10*N3+N11","v":1.98},{"$f":"O10*O3+O11","v":2.33},2.91,3.57,4.56,5.12,{"$f":"T9","v":5.392},{"$f":"U9","v":5.800000000000001},6.48,{"$f":"W9","v":8.47}]
[null,"Qmax",null,2.18,3.12,3.79,3.86,4.97,5.28,6.53,7.35,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.67,1.67,1.96,2.08,2.67,2.85,3.53,4.45,null,"Q",{"$f":"D9*Dane!$E$26","v":2.62},{"$f":"E9*Dane!$E$26","v":3.02},{"$f":"F9*Dane!$E$26","v":3.78},{"$f":"G9*Dane!$E$26","v":3.99},{"$f":"H9*Dane!$E$26","v":4.78},{"$f":"I9*Dane!$E$26","v":5.55},{"$f":"S16*T14+S17","v":5.788},{"$f":"$S$16*U14+$S$17","v":6.145},{"$f":"J9*Dane!$E$26","v":6.74},{"$f":"K9*Dane!$E$26","v":7.69}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.07999999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.09499999999999997},{"$f":"(Q15-P15)/(Q3-P3)","v":0.02333333333333338},{"$f":"(R15-Q15)/(R3-Q3)","v":0.158},{"$f":"(S15-R15)/(S3-R3)","v":0.25666666666666654},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.11900000000000004},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.09500000000000001}]
[null,"Napełnienie",{"$nulls":3},1.8,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":4.22},{"$f":"O15-O16*O3","v":4.444999999999999},{"$f":"P15-P16*P3","v":3.9433333333333334},{"$f":"Q15-Q16*Q3","v":3.6740000000000004},{"$f":"R15-R16*R3","v":2.9833333333333343},{"$f":"S15-S16*$S$3","v":4.359999999999999},null,null,{"$f":"V15-V16*V14","v":4.84}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},53,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":2.62},{"$f":"O16*O14+O17","v":3.0199999999999996},3.78,3.99,4.78,5.55,{"$f":"T15","v":5.788},{"$f":"U15","v":6.145},6.74,{"$f":"W15","v":7.69}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},56,{"$nulls":6},"COP",{"$f":"D10","v":1.74},1.95,2.36,2.54,3.49,3.79,{"$f":"T14*S21+S22","v":3.982},{"$f":"U14*S21+S22","v":4.27},{"$f":"J10","v":4.75},{"$f":"K10","v":6.06}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.041999999999999996},{"$f":"(P20-O20)/(P14-O14)","v":0.05124999999999999},{"$f":"(Q20-P20)/(Q14-P14)","v":0.020000000000000018},{"$f":"(R20-Q20)/(R14-Q14)","v":0.19000000000000003},{"$f":"(S20-R20)/(S14-R14)","v":0.09999999999999994},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.096},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.13099999999999995}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.58},{"$f":"O20-O21*O14","v":2.71875},{"$f":"P20-P21*P14","v":2.5},{"$f":"Q20-Q21*Q14","v":2.16},{"$f":"R20-R21*R14","v":2.790000000000001},{"$f":"S20-S21*$S$3","v":2.83},null,null,{"$f":"V20-V21*V14","v":2.130000000000001}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,91 | 3,57 | 4,56"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.7400000000000002},{"$f":"O21*O14+O22","v":1.9500000000000002},2.36,2.54,3.49,3.79,{"$f":"T20","v":3.982},{"$f":"U20","v":4.27},4.75,{"$f":"W20","v":6.06}]
[null,31109,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":11.49},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":2.18},{"$f":"E14*Dane!$E$26","v":3.12},{"$f":"F14*Dane!$E$26","v":3.79},{"$f":"G14*Dane!$E$26","v":3.86},{"$f":"H14*Dane!$E$26","v":4.97},{"$f":"I14*Dane!$E$26","v":5.28},{"$f":"S27*T25+S28","v":5.53},{"$f":"S27*U25+S28","v":5.905},{"$f":"J14*Dane!$E$26","v":6.53},{"$f":"K14*Dane!$E$26","v":7.35}]
[null,{"$f":"D14+9","v":11.18},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.188},{"$f":"(P26-O26)/(P3-O3)","v":0.08374999999999999},{"$f":"(Q26-P26)/(Q3-P3)","v":0.00777777777777776},{"$f":"(R26-Q26)/(R3-Q3)","v":0.22199999999999998},{"$f":"(S26-R26)/(S3-R3)","v":0.1033333333333335},{"$f":"(V26-S26)/(V3-S3)","v":0.125},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.08199999999999993}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":11.620000000000001},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":5.9399999999999995},4.37625,3.8444444444444446,3.416,4.246666666666665,4.03,null,null,{"$f":"V26-V27*V25","v":4.8900000000000015}]
[null,{"$f":"D9+9","v":{"v":11.620000000000001,"d":"11.62"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2.1799999999999997},{"$f":"O27*O25+O28","v":3.12},3.79,3.86,4.97,5.28,{"$f":"T26","v":5.53},{"$f":"U26","v":5.905},6.53,{"$f":"W26","v":7.35}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7120000000000002,"d":"1.71"}},{"v":1.838,"d":"1.84"},{"v":2.2,"d":"2.20"},{"v":2.356,"d":"2.36"},{"v":3.162,"d":"3.16"},{"v":3.414,"d":"3.41"},{"$f":"T25*S32+S33","v":3.5836},{"$f":"U25*S32+S33","v":3.838},{"$f":"J13","v":4.2620000000000005},{"$f":"K13","v":5.416}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.02519999999999998},{"$f":"(P31-O31)/(P25-O25)","v":0.04525000000000001},{"$f":"(Q31-P31)/(Q25-P25)","v":0.017333333333333298},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1612},{"$f":"(S31-R31)/(S25-R25)","v":0.08400000000000007},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.08480000000000003},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.11539999999999999}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.2159999999999997},{"$f":"O31-O32*O25","v":2.51675},{"$f":"P31-P32*P25","v":2.3213333333333335},{"$f":"Q31-Q32*Q25","v":2.0336},{"$f":"R31-R32*R25","v":2.5739999999999994},{"$f":"S31-S32*$S$3","v":2.566},null,null,{"$f":"V31-V32*V25","v":1.9540000000000006}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7120000000000002},{"$f":"O32*O25+O33","v":1.8379999999999999},2.2,2.356,3.162,3.414,{"$f":"T31","v":3.5836},{"$f":"U31","v":3.838},4.2620000000000005,{"$f":"W31","v":5.416}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-8.740740740740739},-9.172413793103447,-10.239999999999995,-4.363636363636364,-1.4065934065934091,-7.908902691511383,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-7.908902691511383},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-7.908902691511383},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-10.988505747126434},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-10.988505747126434}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-9.172413793103447},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-9.172413793103447},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-9.2}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+"]

{"sheet":"A16","index":78,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-E(-AC) 101.A16"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.483985200000001},{"$f":"E7*Dane!$E$26","v":7.5},{"$f":"F7*Dane!$E$26","v":11.35},{"$f":"G7*Dane!$E$26","v":11.6},{"$f":"H7*Dane!$E$26","v":16.7},{"$f":"I7*Dane!$E$26","v":17.69849696569921},{"$f":"S5*T3+S6","v":18.406436844327178},{"$f":"$S$5*U3+$S$6","v":19.46834666226913},{"$f":"J7*Dane!$E$26","v":21.23819635883905},{"$f":"K7*Dane!$E$26","v":22.937252067546176}]
[null,"Q",null,{"v":6.483985200000001,"d":"6.48"},{"v":7.5,"d":"7.50"},{"v":8.7,"d":"8.70"},{"v":9.2,"d":"9.20"},15.16,{"v":16.06642,"d":"16.07"},{"v":19.279704,"d":"19.28"},{"v":20.82208032,"d":"20.82"},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.20320295999999977},{"$f":"(P4-O4)/(P3-O3)","v":0.48124999999999996},{"$f":"(Q4-P4)/(Q3-P3)","v":0.027777777777777776},{"$f":"(R4-Q4)/(R3-Q3)","v":1.02},{"$f":"(S4-R4)/(S3-R3)","v":0.3328323218997369},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.3539699393139841},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.16990557087071245}]
[null,"COP",null,{"v":1.59687,"d":"1.60"},{"v":2.2058823529411766,"d":"2.21"},2.72,3.19,{"v":4.4,"d":"4.40"},{"v":4.5549,"d":"4.55"},{"v":5.1925859999999995,"d":"5.19"},{"v":6.075325619999999,"d":"6.08"},null,"b=",{"$f":"N4-N5*$N$3","v":10.548044399999997},{"$f":"O4-O5*O3","v":14.71875},{"$f":"P4-P5*P3","v":11.544444444444444},{"$f":"Q4-Q5*Q3","v":9.559999999999999},{"$f":"R4-R5*R3","v":14.370173746701841},{"$f":"S4-S5*$S$3","v":14.158797572559369},null,null,{"$f":"V4-V5*V3","v":17.840084941424802}]
[{"$nulls":3},{"$f":"D5","v":{"v":6.483985200000001,"d":"6.48"}},{"$f":"E5","v":{"v":7.5,"d":"7.50"}},11.35,{"v":11.6,"d":"11.60"},{"v":16.7,"d":"16.70"},{"$f":"H7/H5*I5","v":17.69849696569921},{"$f":"I7/I5*J5","v":21.23819635883905},{"$f":"J7/J5*K5","v":22.937252067546176},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.483985200000001},7.500000000000001,11.35,11.599999999999998,16.7,17.69849696569921,{"$f":"T4","v":18.406436844327178},{"$f":"U4","v":19.46834666226913},{"$f":"V5*V3+V6","v":21.23819635883905},{"$f":"W4","v":22.937252067546176}]
[null,"Q",null,{"v":5.965266384000001,"d":"5.97"},{"v":6.3,"d":"6.30"},{"v":7.3950125,"d":"7.40"},{"$f":"(G5+G12)/2","v":{"v":9.504782608695653,"d":"9.50"}},{"$f":"(H5+H12)/2","v":{"v":14.674195250659633,"d":"14.67"}},{"$f":"(I5+I12)/2","v":{"v":15.557022664907652,"d":"15.56"}},{"$f":"(J5+J12)/2","v":{"v":18.667325614775727,"d":"18.67"}},{"$f":"(K5+K12)/2","v":{"v":20.159372288707125,"d":"20.16"}},null,"COP",{"$f":"D6","v":1.59687},2.2058823529411766,2.72,3.19,4.4,4.5549,{"$f":"T3*S10+S11","v":4.6824372},{"$f":"U3*S10+S11","v":4.873742999999999},{"$f":"J6","v":5.1925859999999995},{"$f":"K6","v":6.075325619999999}]
[null,"COP",null,{"v":1.3254020999999998,"d":"1.33"},{"v":1.7027027027027026,"d":"1.70"},{"v":2.0832623879876255,"d":"2.08"},{"v":2.4974674143430824,"d":"2.50"},{"v":3.344376968360384,"d":"3.34"},{"v":3.4868544827586203,"d":"3.49"},{"v":3.9750141103448273,"d":"3.98"},{"v":4.650766509103448,"d":"4.65"},null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.12180247058823532},{"$f":"(P9-O9)/(P3-O3)","v":0.06426470588235295},{"$f":"(Q9-P9)/(Q3-P3)","v":0.0522222222222222},{"$f":"(R9-Q9)/(R3-Q3)","v":0.24200000000000008},{"$f":"(S9-R9)/(S3-R3)","v":0.0516333333333332},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.06376859999999995},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.08827396199999997}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":4.0329194117647065},{"$f":"O9-O10*O3","v":3.1698529411764707},{"$f":"P9-P10*P3","v":3.0855555555555556},{"$f":"Q9-Q10*Q3","v":2.706},{"$f":"R9-R10*R3","v":4.038566666666668},{"$f":"S9-S10*$S$3","v":3.9172140000000004},null,null,{"$f":"V9-V10*V3","v":3.42710676}]
[null,"Q",null,5.97,{"v":6.3,"d":"6.30"},{"v":7.4,"d":"7.40"},{"$f":"7.78*(G7/G5)","v":{"v":9.809565217391304,"d":"9.81"}},{"$f":"12.88*(H7/H5)","v":{"v":14.188390501319263,"d":"14.19"}},{"$f":"13.66*(I7/I5)","v":{"v":15.047625329815304,"d":"15.05"}},{"$f":"16.39*(J7/J5)","v":{"v":18.054947229551452,"d":"18.05"}},{"$f":"17.698768272*(K7/K5)","v":{"v":19.49666425741425,"d":"19.50"}},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.23524126,"d":"1.24"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.5456216216216216,"d":"1.55"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":1.821386004221147,"d":"1.82"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.2727204486058494,"d":"2.27"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.0477461810162305,"d":"3.05"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.185288689655172,"d":"3.19"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":3.631229106206896,"d":"3.63"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":4.2485380542620685,"d":"4.25"}},null,"COP=",{"$f":"N10*N3+N11","v":1.59687},{"$f":"O10*O3+O11","v":2.2058823529411766},2.72,3.19,4.4,4.5549,{"$f":"T9","v":4.6824372},{"$f":"U9","v":4.873742999999999},5.1925859999999995,{"$f":"W9","v":6.075325619999999}]
[{"$nulls":3},{"$f":"D12","v":5.97},{"$f":"E12","v":{"v":6.3,"d":"6.30"}},{"v":7.4,"d":"7.40"},{"v":9.809565217391304,"d":"9.81"},{"v":14.188390501319263,"d":"14.19"},{"v":15.047625329815304,"d":"15.05"},{"v":18.054947229551452,"d":"18.05"},{"v":19.49666425741425,"d":"19.50"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"v":1.1,"d":"1.10"},1.31,{"v":1.4285714285714286,"d":"1.43"},{"v":1.9356,"d":"1.94"},{"v":2.6028,"d":"2.60"},{"v":2.7329399999999997,"d":"2.73"},{"v":3.1155515999999994,"d":"3.12"},{"v":3.6451953719999994,"d":"3.65"},null,"Q",{"$f":"D9*Dane!$E$26","v":5.965266384000001},{"$f":"E9*Dane!$E$26","v":6.3},{"$f":"F9*Dane!$E$26","v":7.3950125},{"$f":"G9*Dane!$E$26","v":9.504782608695653},{"$f":"H9*Dane!$E$26","v":14.674195250659633},{"$f":"I9*Dane!$E$26","v":15.557022664907652},{"$f":"S16*T14+S17","v":16.179083254881267},{"$f":"$S$16*U14+$S$17","v":17.11217413984169},{"$f":"J9*Dane!$E$26","v":18.667325614775727},{"$f":"K9*Dane!$E$26","v":20.159372288707125}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.0669467231999997},{"$f":"(P15-O15)/(P3-O3)","v":0.13687656250000002},{"$f":"(Q15-P15)/(Q3-P3)","v":0.23441890096618362},{"$f":"(R15-Q15)/(R3-Q3)","v":1.033882528392796},{"$f":"(S15-R15)/(S3-R3)","v":0.2942758047493399},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.31103029498680745},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.1492046673931398}]
[null,"Napełnienie",{"$nulls":3},2.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":7.304200847999995},{"$f":"O15-O16*O3","v":8.3531484375},{"$f":"P15-P16*P3","v":9.035944806763286},{"$f":"Q15-Q16*Q3","v":7.437017551910061},{"$f":"R15-R16*R3","v":12.614264617414253},{"$f":"S15-S16*$S$3","v":12.446719715039578},null,null,{"$f":"V15-V16*V14","v":15.683232266912931}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},64,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},62,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":5.965266384000001},{"$f":"O16*O14+O17","v":6.299999999999999},7.395012500000001,9.504782608695653,14.674195250659633,15.557022664907652,{"$f":"T15","v":16.179083254881267},{"$f":"U15","v":17.11217413984169},18.667325614775727,{"$f":"W15","v":20.159372288707125}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},65,{"$nulls":6},"COP",{"$f":"D10","v":1.3254020999999998},1.7027027027027026,2.0832623879876255,2.4974674143430824,3.344376968360384,3.4868544827586203,{"$f":"T14*S21+S22","v":3.5844864082758616},{"$f":"U14*S21+S22","v":3.730934296551724},{"$f":"J10","v":3.9750141103448273},{"$f":"K10","v":4.650766509103448}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.07546012054054056},{"$f":"(P20-O20)/(P14-O14)","v":0.04756996066061536},{"$f":"(Q20-P20)/(Q14-P14)","v":0.04602278070616187},{"$f":"(R20-Q20)/(R14-Q14)","v":0.1693819108034603},{"$f":"(S20-R20)/(S14-R14)","v":0.04749250479941214},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.0488159627586207},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.06757523987586209}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.834604510810811},{"$f":"O20-O21*O14","v":2.416252112611933},{"$f":"P20-P21*P14","v":2.4054218529307585},{"$f":"Q20-Q21*Q14","v":2.158703592736162},{"$f":"R20-R21*R14","v":3.011929434764499},{"$f":"S20-S21*$S$3","v":2.9986948551724133},null,null,{"$f":"V20-V21*V14","v":2.6235093128275855}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,72 | 3,19 | 4,4"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.3254020999999998},{"$f":"O21*O14+O22","v":1.7027027027027026},2.0832623879876255,2.4974674143430824,3.344376968360384,3.4868544827586203,{"$f":"T20","v":3.5844864082758616},{"$f":"U20","v":3.730934296551724},3.9750141103448273,{"$f":"W20","v":4.650766509103448}]
[null,37672,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":15.483985200000001},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":5.97},{"$f":"E14*Dane!$E$26","v":{"v":6.3,"d":"6.30"}},{"$f":"F14*Dane!$E$26","v":{"v":7.4,"d":"7.40"}},{"$f":"G14*Dane!$E$26","v":{"v":9.809565217391304,"d":"9.81"}},{"$f":"H14*Dane!$E$26","v":{"v":14.188390501319263,"d":"14.19"}},{"$f":"I14*Dane!$E$26","v":{"v":15.047625329815304,"d":"15.05"}},{"$f":"S27*T25+S28","v":15.649089709762533},{"$f":"S27*U25+S28","v":16.551286279683378},{"$f":"J14*Dane!$E$26","v":18.054947229551452},{"$f":"K14*Dane!$E$26","v":19.49666425741425}]
[null,{"$f":"D14+9","v":14.969999999999999},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.06600000000000002},{"$f":"(P26-O26)/(P3-O3)","v":0.13750000000000007},{"$f":"(Q26-P26)/(Q3-P3)","v":0.26772946859903374},{"$f":"(R26-Q26)/(R3-Q3)","v":0.8757650567855919},{"$f":"(S26-R26)/(S3-R3)","v":0.28641160949868016},{"$f":"(V26-S26)/(V3-S3)","v":0.3007321899736148},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.14417170278627972}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":14.965266384000001},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":7.29},8.3625,9.274106280193237,8.05803510382012,12.183509234828502,12.040303430079156,null,null,{"$f":"V26-V27*V25","v":15.171513173825858}]
[null,{"$f":"D9+9","v":{"v":14.965266384000001,"d":"14.97"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":5.97},{"$f":"O27*O25+O28","v":6.3},7.400000000000001,9.809565217391304,14.188390501319263,15.047625329815304,{"$f":"T26","v":15.649089709762533},{"$f":"U26","v":16.551286279683378},18.054947229551452,{"$f":"W26","v":19.49666425741425}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.23524126,"d":"1.24"}},{"v":1.5456216216216216,"d":"1.55"},{"v":1.821386004221147,"d":"1.82"},{"v":2.2727204486058494,"d":"2.27"},{"v":3.0477461810162305,"d":"3.05"},{"v":3.185288689655172,"d":"3.19"},{"$f":"T25*S32+S33","v":3.274476772965517},{"$f":"U25*S32+S33","v":3.408258897931034},{"$f":"J13","v":3.631229106206896},{"$f":"K13","v":4.2485380542620685}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.06207607232432433},{"$f":"(P31-O31)/(P25-O25)","v":0.03447054782494066},{"$f":"(Q31-P31)/(Q25-P25)","v":0.05014827159830028},{"$f":"(R31-Q31)/(R25-Q25)","v":0.15500514648207622},{"$f":"(S31-R31)/(S25-R25)","v":0.04584750287964715},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.0445940416551724},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.06173089480551726}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.4767627064864866},{"$f":"O31-O32*O25","v":2.0626798389957317},{"$f":"P31-P32*P25","v":2.172423905409249},{"$f":"Q31-Q32*Q25","v":1.962710155641697},{"$f":"R31-R32*R25","v":2.7268136608587006},{"$f":"S31-S32*$S$3","v":2.739348273103448},null,null,{"$f":"V31-V32*V25","v":2.396611210096551}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.23524126},{"$f":"O32*O25+O33","v":1.5456216216216219},1.8213860042211472,2.2727204486058494,3.0477461810162305,3.185288689655172,{"$f":"T31","v":3.274476772965517},{"$f":"U31","v":3.408258897931034},3.631229106206896,{"$f":"W31","v":4.2485380542620685}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-25.62303937490328},-22.75898940367829,-18.45221642489388,-4.31260195433884,-24.38784713888877,-23.058872310973754,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-23.058872310973754},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-23.058872310973754},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-48.70447163782161},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-48.70447163782161}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+"]

{"sheet":"A14","index":79,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-E(-AC) 101.A14"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.141119600000001},{"$f":"E7*Dane!$E$26","v":6.9},{"$f":"F7*Dane!$E$26","v":10.3},{"$f":"G7*Dane!$E$26","v":10.5},{"$f":"H7*Dane!$E$26","v":15.5},{"$f":"I7*Dane!$E$26","v":16.4312027818448},{"$f":"S5*T3+S6","v":17.08845089311859},{"$f":"$S$5*U3+$S$6","v":18.07432306002928},{"$f":"J7*Dane!$E$26","v":19.717443338213755},{"$f":"K7*Dane!$E$26","v":21.294838805270857}]
[null,"Q",null,{"v":6.141119600000001,"d":"6.14"},{"v":6.9,"d":"6.90"},7.95,{"v":8.7,"d":"8.70"},13.66,{"v":14.48066,"d":"14.48"},{"v":17.376792,"d":"17.38"},{"v":18.766935359999998,"d":"18.77"},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.15177607999999995},{"$f":"(P4-O4)/(P3-O3)","v":0.42500000000000004},{"$f":"(Q4-P4)/(Q3-P3)","v":0.022222222222222143},{"$f":"(R4-Q4)/(R3-Q3)","v":1},{"$f":"(S4-R4)/(S3-R3)","v":0.3104009272815998},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.32862405563689556},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.15773954670571017}]
[null,"COP",null,{"v":1.6434000000000002,"d":"1.64"},{"v":2.0909090909090913,"d":"2.09"},{"v":2.7,"d":"2.70"},3.32,{"v":4.5,"d":"4.50"},{"v":4.684050000000001,"d":"4.68"},{"v":5.339817000000001,"d":"5.34"},{"v":6.247585890000001,"d":"6.25"},null,"b=",{"$f":"N4-N5*$N$3","v":9.176641199999999},{"$f":"O4-O5*O3","v":13.275000000000002},{"$f":"P4-P5*P3","v":10.455555555555556},{"$f":"Q4-Q5*Q3","v":8.5},{"$f":"R4-R5*R3","v":13.327193509028803},{"$f":"S4-S5*$S$3","v":13.144962225475844},null,null,{"$f":"V4-V5*V3","v":16.562652404099552}]
[{"$nulls":3},{"$f":"D5","v":{"v":6.141119600000001,"d":"6.14"}},{"$f":"E5","v":{"v":6.9,"d":"6.90"}},{"v":10.3,"d":"10.30"},{"v":10.5,"d":"10.50"},{"v":15.5,"d":"15.50"},{"$f":"H7/H5*I5","v":16.4312027818448},{"$f":"I7/I5*J5","v":19.717443338213755},{"$f":"J7/J5*K5","v":21.294838805270857},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.1411196},6.900000000000001,10.3,10.5,15.5,16.4312027818448,{"$f":"T4","v":17.08845089311859},{"$f":"U4","v":18.07432306002928},{"$f":"V5*V3+V6","v":19.717443338213755},{"$f":"W4","v":21.294838805270857}]
[null,"Q",null,{"v":5.649830032000001,"d":"5.65"},{"v":5.9,"d":"5.90"},{"$f":"(F5+F12)/2","v":{"v":7.7970125786163536,"d":"7.80"}},{"$f":"(G5+G12)/2","v":{"v":8.797413793103448,"d":"8.80"}},{"$f":"(H5+H12)/2","v":{"v":13.416932650073205,"d":"13.42"}},{"v":13.394610499999999,"d":"13.39"},{"v":16.0735326,"d":"16.07"},{"v":17.359415207999998,"d":"17.36"},null,"COP",{"$f":"D6","v":1.6434000000000002},2.0909090909090913,2.7,3.32,4.5,4.684050000000001,{"$f":"T3*S10+S11","v":4.8152034000000015},{"$f":"U3*S10+S11","v":5.011933500000001},{"$f":"J6","v":5.339817000000001},{"$f":"K6","v":6.247585890000001}]
[null,"COP",null,{"v":1.364022,"d":"1.36"},{"v":1.6237629267207827,"d":"1.62"},{"v":2.042680150052027,"d":"2.04"},{"v":2.531391472883835,"d":"2.53"},{"v":3.422033164729032,"d":"3.42"},{"v":3.585721034482759,"d":"3.59"},{"v":4.087721979310346,"d":"4.09"},{"v":4.782634715793104,"d":"4.78"},null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.08950181818181821},{"$f":"(P9-O9)/(P3-O3)","v":0.07613636363636361},{"$f":"(Q9-P9)/(Q3-P3)","v":0.06888888888888885},{"$f":"(R9-Q9)/(R3-Q3)","v":0.23600000000000004},{"$f":"(S9-R9)/(S3-R3)","v":0.061350000000000314},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.0655767},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.09077688899999999}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.4334363636363645},{"$f":"O9-O10*O3","v":3.2329545454545454},{"$f":"P9-P10*P3","v":3.1822222222222223},{"$f":"Q9-Q10*Q3","v":2.848},{"$f":"R9-R10*R3","v":4.070549999999998},{"$f":"S9-S10*$S$3","v":4.028283000000001},null,null,{"$f":"V9-V10*V3","v":3.5242792200000013}]
[null,"Q",null,5.65,{"v":5.9,"d":"5.90"},{"$f":"5.9*(F7/F5)","v":{"v":7.644025157232706,"d":"7.64"}},{"$f":"7.37*(G7/G5)","v":{"v":8.894827586206898,"d":"8.89"}},{"$f":"11.61*(H7/H5)","v":{"v":13.17386530014641,"d":"13.17"}},{"$f":"12.31*(I7/I5)","v":{"v":13.96815519765739,"d":"13.97"}},{"$f":"14.77*(J7/J5)","v":{"v":16.759516837481694,"d":"16.76"}},{"$f":"15.95*(K7/K5)","v":{"v":18.09846266471449,"d":"18.10"}},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.2704132000000001,"d":"1.27"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.4782577560324697,"d":"1.48"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":1.8307362951594215,"d":"1.83"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.3156348837303007,"d":"2.32"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.123859898837419,"d":"3.12"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.275604620689655,"d":"3.28"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":3.734189267586208,"d":"3.73"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":4.369001443075862,"d":"4.37"}},null,"COP=",{"$f":"N10*N3+N11","v":1.6434000000000002},{"$f":"O10*O3+O11","v":2.0909090909090913},2.7,3.32,4.5,4.684050000000001,{"$f":"T9","v":4.8152034000000015},{"$f":"U9","v":5.011933500000001},5.339817000000001,{"$f":"W9","v":6.247585890000001}]
[{"$nulls":3},{"$f":"D12","v":5.65},{"$f":"E12","v":{"v":5.9,"d":"5.90"}},{"v":7.644025157232706,"d":"7.64"},{"v":8.894827586206898,"d":"8.89"},{"v":13.17386530014641,"d":"13.17"},{"v":13.96815519765739,"d":"13.97"},{"v":16.759516837481694,"d":"16.76"},{"v":18.09846266471449,"d":"18.10"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.13,1.26,{"v":1.512820512820513,"d":"1.51"},{"v":1.9919999999999998,"d":"1.99"},{"v":2.6766,"d":"2.68"},{"v":2.81043,"d":"2.81"},{"v":3.2038902000000005,"d":"3.20"},{"v":3.748551534,"d":"3.75"},null,"Q",{"$f":"D9*Dane!$E$26","v":5.649830032000001},{"$f":"E9*Dane!$E$26","v":5.9},{"$f":"F9*Dane!$E$26","v":7.7970125786163536},{"$f":"G9*Dane!$E$26","v":8.797413793103448},{"$f":"H9*Dane!$E$26","v":13.416932650073205},{"$f":"I9*Dane!$E$26","v":13.394610499999999},{"$f":"S16*T14+S17","v":13.93039492},{"$f":"$S$16*U14+$S$17","v":14.73407155},{"$f":"J9*Dane!$E$26","v":16.0735326},{"$f":"K9*Dane!$E$26","v":17.359415207999998}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.05003399359999996},{"$f":"(P15-O15)/(P3-O3)","v":0.23712657232704415},{"$f":"(Q15-P15)/(Q3-P3)","v":0.11115569049856609},{"$f":"(R15-Q15)/(R3-Q3)","v":0.9239037713939513},{"$f":"(S15-R15)/(S3-R3)","v":-7.4407166910687534E-3},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.26789221000000013},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.1285882607999998}]
[null,"Napełnienie",{"$nulls":3},2.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.650509904},{"$f":"O15-O16*O3","v":9.456898584905662},{"$f":"P15-P16*P3","v":8.575102412106316},{"$f":"Q15-Q16*Q3","v":6.949606250315545},{"$f":"R15-R16*R3","v":13.469017666910686},{"$f":"S15-S16*$S$3","v":10.715688399999998},null,null,{"$f":"V15-V16*V14","v":13.501767384000004}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},64,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},62,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":5.649830032000001},{"$f":"O16*O14+O17","v":5.9},7.7970125786163536,8.797413793103448,13.416932650073205,13.394610499999999,{"$f":"T15","v":13.93039492},{"$f":"U15","v":14.73407155},16.0735326,{"$f":"W15","v":17.359415207999998}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},65,{"$nulls":6},"COP",{"$f":"D10","v":1.364022},1.6237629267207827,2.042680150052027,2.531391472883835,3.422033164729032,3.585721034482759,{"$f":"T14*S21+S22","v":3.6861212234482763},{"$f":"U14*S21+S22","v":3.836721506896552},{"$f":"J10","v":4.087721979310346},{"$f":"K10","v":4.782634715793104}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.05194818534415653},{"$f":"(P20-O20)/(P14-O14)","v":0.052364652916405546},{"$f":"(Q20-P20)/(Q14-P14)","v":0.054301258092423095},{"$f":"(R20-Q20)/(R14-Q14)","v":0.17812833836903944},{"$f":"(S20-R20)/(S14-R14)","v":0.05456262325124225},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.05020009448275871},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.06949127364827579}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.402985706883131},{"$f":"O20-O21*O14","v":2.409232720466866},{"$f":"P20-P21*P14","v":2.4227889566989886},{"$f":"Q20-Q21*Q14","v":2.175134796145756},{"$f":"R20-R21*R14","v":3.040094801970336},{"$f":"S20-S21*$S$3","v":3.0837200896551717},null,null,{"$f":"V20-V21*V14","v":2.69789650634483}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,32 | 4,5"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.3640220000000003},{"$f":"O21*O14+O22","v":1.623762926720783},2.042680150052027,2.531391472883835,3.422033164729032,3.585721034482759,{"$f":"T20","v":3.6861212234482763},{"$f":"U20","v":3.836721506896552},4.087721979310346,{"$f":"W20","v":4.782634715793104}]
[null,36761,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":15.1411196},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":5.65},{"$f":"E14*Dane!$E$26","v":{"v":5.9,"d":"5.90"}},{"$f":"F14*Dane!$E$26","v":{"v":7.644025157232706,"d":"7.64"}},{"$f":"G14*Dane!$E$26","v":{"v":8.894827586206898,"d":"8.89"}},{"$f":"H14*Dane!$E$26","v":{"v":13.17386530014641,"d":"13.17"}},{"$f":"I14*Dane!$E$26","v":{"v":13.96815519765739,"d":"13.97"}},{"$f":"S27*T25+S28","v":14.526427525622251},{"$f":"S27*U25+S28","v":15.363836017569543},{"$f":"J14*Dane!$E$26","v":16.759516837481694},{"$f":"K14*Dane!$E$26","v":18.09846266471449}]
[null,{"$f":"D14+9","v":14.65},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.05},{"$f":"(P26-O26)/(P3-O3)","v":0.2180031446540882},{"$f":"(Q26-P26)/(Q3-P3)","v":0.13897804766379906},{"$f":"(R26-Q26)/(R3-Q3)","v":0.8558075427879025},{"$f":"(S26-R26)/(S3-R3)","v":0.26476329917032676},{"$f":"(V26-S26)/(V3-S3)","v":0.2791361639824304},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.1338945827232795}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":14.649830032},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":6.65},9.170047169811323,8.6168714908793,7.183212500631092,11.320522205954124,11.176793557833086,null,null,{"$f":"V26-V27*V25","v":14.081625183016104}]
[null,{"$f":"D9+9","v":{"v":14.649830032,"d":"14.65"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":5.65},{"$f":"O27*O25+O28","v":5.8999999999999995},7.644025157232706,8.894827586206898,13.17386530014641,13.96815519765739,{"$f":"T26","v":14.526427525622251},{"$f":"U26","v":15.363836017569543},16.759516837481694,{"$f":"W26","v":18.09846266471449}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.2704132000000001,"d":"1.27"}},{"v":1.4782577560324697,"d":"1.48"},{"v":1.8307362951594215,"d":"1.83"},{"v":2.3156348837303007,"d":"2.32"},{"v":3.123859898837419,"d":"3.12"},{"v":3.275604620689655,"d":"3.28"},{"$f":"T25*S32+S33","v":3.367321550068966},{"$f":"U25*S32+S33","v":3.504896944137932},{"$f":"J13","v":3.734189267586208},{"$f":"K13","v":4.369001443075862}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.041568911206493905},{"$f":"(P31-O31)/(P25-O25)","v":0.04405981739086898},{"$f":"(Q31-P31)/(Q25-P25)","v":0.05387762095231991},{"$f":"(R31-Q31)/(R25-Q25)","v":0.16164500302142368},{"$f":"(S31-R31)/(S25-R25)","v":0.05058157395074536},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.045858464689655286},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.06348121754896541}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.1017914241298783},{"$f":"O31-O32*O25","v":2.1391550168955042},{"$f":"P31-P32*P25","v":2.2078796418256608},{"$f":"Q31-Q32*Q25","v":1.9923448776874533},{"$f":"R31-R32*R25","v":2.7697888811822016},{"$f":"S31-S32*$S$3","v":2.8170199737931023},null,null,{"$f":"V31-V32*V25","v":2.4645649166069}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.2704132000000001},{"$f":"O32*O25+O33","v":1.4782577560324697},1.8307362951594213,2.3156348837303007,3.123859898837419,3.275604620689655,{"$f":"T31","v":3.367321550068966},{"$f":"U31","v":3.504896944137932},3.734189267586208,{"$f":"W31","v":4.369001443075862}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-24.3459843266504},-19.483817726721245,-26.214223154748737,-4.30006692762724,-95.76817576140208,-21.17278006136443,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-21.17278006136443},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-21.17278006136443},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-44.0154683010175},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-44.0154683010175}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+"]

{"sheet":"A12","index":80,"n_rows":48,"n_cols":30,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-E(-AC) 101.A12"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":5.27},{"$f":"E7*Dane!$E$26","v":6.3},{"$f":"F7*Dane!$E$26","v":9},{"$f":"G7*Dane!$E$26","v":10},{"$f":"H7*Dane!$E$26","v":14},{"$f":"I7*Dane!$E$26","v":14.758702608695653},{"$f":"S5*T3+S6","v":15.349050713043479},{"$f":"$S$5*U3+$S$6","v":16.23457286956522},{"$f":"J7*Dane!$E$26","v":17.710443130434783},{"$f":"K7*Dane!$E$26","v":19.127278580869564},null,{"$f":"N5*$Y$24+N6","v":11.493775000000001},14.809218750000001,10.912500000000001,16.57,14.812444043478262,14.82142709478261]
[null,"Q",null,{"v":5.274038,"d":"5.27"},{"v":6.3,"d":"6.30"},{"v":7.4,"d":"7.40"},7.45,{"v":11.5,"d":"11.50"},{"v":12.12322,"d":"12.12"},{"v":14.547863999999999,"d":"14.55"},{"v":15.71169312,"d":"15.71"},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.20600000000000004},{"$f":"(P4-O4)/(P3-O3)","v":0.3375},{"$f":"(Q4-P4)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R4-Q4)/(R3-Q3)","v":0.8},{"$f":"(S4-R4)/(S3-R3)","v":0.2529008695652178},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2951740521739129},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.1416835450434782}]
[null,"COP",null,{"v":1.5939000000000003,"d":"1.59"},{"v":1.8529411764705883,"d":"1.85"},2.73,3.31,4.45,{"v":4.65885,"d":"4.66"},{"v":5.311089,"d":"5.31"},{"v":6.21397413,"d":"6.21"},null,"b=",{"$f":"N4-N5*$N$3","v":9.39},{"$f":"O4-O5*O3","v":11.3625},{"$f":"P4-P5*P3","v":9.777777777777779},{"$f":"Q4-Q5*Q3","v":8.4},{"$f":"R4-R5*R3","v":12.229693913043475},{"$f":"S4-S5*$S$3","v":11.806962086956524},null,null,{"$f":"V4-V5*V3","v":14.87677222956522}]
[{"$nulls":3},{"$f":"5.27","v":5.27},{"$f":"6.3","v":{"v":6.3,"d":"6.30"}},{"v":9,"d":"9.00"},{"v":10,"d":"10.00"},{"v":14,"d":"14.00"},{"$f":"H7/H5*I5","v":14.758702608695653},{"$f":"I7/I5*J5","v":17.710443130434783},{"$f":"J7/J5*K5","v":19.127278580869564},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":5.27},6.300000000000001,9,10,14,14.758702608695653,{"$f":"T4","v":15.349050713043479},{"$f":"U4","v":16.23457286956522},{"$f":"V5*V3+V6","v":17.710443130434783},{"$f":"W4","v":19.127278580869564}]
[null,"Q",null,{"v":4.852114960000001,"d":"4.85"},{"$f":"(E7/E5)*5.3","v":{"v":5.3,"d":"5.30"}},{"$f":"(F7/F5)*6.08","v":{"v":7.394594594594595,"d":"7.39"}},{"$f":"(G7/G5)*6.86","v":{"v":9.208053691275168,"d":"9.21"}},{"$f":"(H7/H5)*6.86","v":{"v":8.351304347826089,"d":"8.35"}},{"v":11.2139785,"d":"11.21"},{"v":13.456774199999998,"d":"13.46"},{"v":14.533316136,"d":"14.53"},null,"COP",{"$f":"D6","v":1.5939000000000003},1.8529411764705883,2.73,3.31,4.45,4.65885,{"$f":"T3*S10+S11","v":4.7892978},{"$f":"U3*S10+S11","v":4.9849695},{"$f":"J6","v":5.311089},{"$f":"K6","v":6.21397413}]
[null,"COP",null,{"v":1.3229370000000003,"d":"1.32"},{"v":1.3947368421052633,"d":"1.39"},{"v":1.8555402239827932,"d":"1.86"},{"v":2.4909994752904505,"d":"2.49"},{"v":3.403093073677997,"d":"3.40"},{"v":3.56643,"d":"3.57"},{"v":4.0657302,"d":"4.07"},{"v":4.756904334,"d":"4.76"},null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.0518082352941176},{"$f":"(P9-O9)/(P3-O3)","v":0.10963235294117646},{"$f":"(Q9-P9)/(Q3-P3)","v":0.06444444444444446},{"$f":"(R9-Q9)/(R3-Q3)","v":0.22800000000000004},{"$f":"(S9-R9)/(S3-R3)","v":0.06961666666666666},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.06522389999999997},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.09028851300000004}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.6300647058823525},{"$f":"O9-O10*O3","v":3.497426470588235},{"$f":"P9-P10*P3","v":3.181111111111111},{"$f":"Q9-Q10*Q3","v":2.854},{"$f":"R9-R10*R3","v":3.9626833333333336},{"$f":"S9-S10*$S$3","v":4.006611},null,null,{"$f":"V9-V10*V3","v":3.505318739999999}]
[null,"Q",null,{"$f":"D9","v":{"v":4.852114960000001,"d":"4.85"}},{"$f":"E9","v":{"v":5.3,"d":"5.30"}},{"$f":"(F7/F5)*5.5","v":{"v":6.6891891891891895,"d":"6.69"}},{"$f":"(G7/G5)*6.33","v":{"v":8.496644295302014,"d":"8.50"}},{"$f":"(H7/H5)*10.61","v":{"v":12.916521739130435,"d":"12.92"}},{"$f":"(I7/I5)*11.21","v":{"v":13.646956521739133,"d":"13.65"}},{"$f":"(J7/J5)*13.46","v":{"v":16.38608695652174,"d":"16.39"}},{"$f":"(K7/K5)*14.53","v":{"v":17.688695652173912,"d":"17.69"}},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.2337622000000001,"d":"1.23"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.256842105263158,"d":"1.26"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":1.724435245500787,"d":"1.72"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.2673996851742704,"d":"2.27"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.1067358442067983,"d":"3.11"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.257982,"d":"3.26"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":3.71409948,"d":"3.71"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":4.345496391599999,"d":"4.35"}},null,"COP=",{"$f":"N10*N3+N11","v":1.5939000000000005},{"$f":"O10*O3+O11","v":1.852941176470588},2.73,3.31,4.45,4.65885,{"$f":"T9","v":4.7892978},{"$f":"U9","v":4.9849695},5.311089,{"$f":"W9","v":6.21397413}]
[{"$nulls":3},{"$f":"D12","v":{"v":4.852114960000001,"d":"4.85"}},{"$f":"E12","v":{"v":5.3,"d":"5.30"}},{"v":6.6891891891891895,"d":"6.69"},{"v":8.496644295302014,"d":"8.50"},{"v":12.916521739130435,"d":"12.92"},{"v":13.646956521739133,"d":"13.65"},{"v":16.38608695652174,"d":"16.39"},{"v":17.688695652173912,"d":"17.69"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP",null,{"v":1.1,"d":"1.10"},1.05,{"v":1.5277777777777777,"d":"1.53"},{"v":1.932,"d":"1.93"},{"v":2.6622,"d":"2.66"},{"v":2.79531,"d":"2.80"},{"v":3.1866534,"d":"3.19"},{"v":3.7283844779999997,"d":"3.73"},null,"Q",{"$f":"D9*Dane!$E$26","v":4.852114960000001},{"$f":"E9*Dane!$E$26","v":5.3},{"$f":"F9*Dane!$E$26","v":7.394594594594595},{"$f":"G9*Dane!$E$26","v":9.208053691275168},{"$f":"H9*Dane!$E$26","v":8.351304347826089},{"$f":"I9*Dane!$E$26","v":11.2139785},{"$f":"S16*T14+S17","v":11.66253764},{"$f":"$S$16*U14+$S$17","v":12.335376349999999},{"$f":"J9*Dane!$E$26","v":13.456774199999998},{"$f":"K9*Dane!$E$26","v":14.533316136},null,{"$f":"N16*$Y$24+N17","v":7.558460314199996},11.901245777027025,10.862835116996191,7.800842894660056,11.416751252445652,11.261637908625]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.08957700799999983},{"$f":"(P15-O15)/(P3-O3)","v":0.26182432432432434},{"$f":"(Q15-P15)/(Q3-P3)","v":0.2014954551867304},{"$f":"(R15-Q15)/(R3-Q3)","v":-0.17134986868981592},{"$f":"(S15-R15)/(S3-R3)","v":0.9542247173913037},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.22427956999999984},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.10765419360000017}]
[null,"Napełnienie",{"$nulls":3},2.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.643655119999997},{"$f":"O15-O16*O3","v":9.227364864864864},{"$f":"P15-P16*P3","v":8.805062780901707},{"$f":"Q15-Q16*Q3","v":9.5507534286548},{"$f":"R15-R16*R3","v":1.671731326086963},{"$f":"S15-S16*$S$3","v":8.971182800000001},null,null,{"$f":"V15-V16*V14","v":11.303690327999995}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},64,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},62,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.852114960000001},{"$f":"O16*O14+O17","v":5.299999999999999},7.394594594594595,9.208053691275168,8.351304347826089,11.2139785,{"$f":"T15","v":11.66253764},{"$f":"U15","v":12.335376349999999},13.456774199999998,{"$f":"W15","v":14.533316136}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},65,{"$nulls":6},"COP",{"$f":"D10","v":1.3229370000000003},1.3947368421052633,1.8555402239827932,2.4909994752904505,3.403093073677997,3.56643,{"$f":"T14*S21+S22","v":3.66629004},{"$f":"U14*S21+S22","v":3.8160800999999998},{"$f":"J10","v":4.0657302},{"$f":"K10","v":4.756904334}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.014359968421052605},{"$f":"(P20-O20)/(P14-O14)","v":0.05760042273469124},{"$f":"(Q20-P20)/(Q14-P14)","v":0.0706065834786286},{"$f":"(R20-Q20)/(R14-Q14)","v":0.18241871967750933},{"$f":"(S20-R20)/(S14-R14)","v":0.05444564210733427},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.04993002},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.06911741339999997}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":1.6101363684210523},{"$f":"O20-O21*O14","v":2.258743183125632},{"$f":"P20-P21*P14","v":2.3497863083331936},{"$f":"Q20-Q21*Q14","v":2.126162035935432},{"$f":"R20-R21*R14","v":3.0219735789266573},{"$f":"S20-S21*$S$3","v":3.0671298},null,null,{"$f":"V20-V21*V14","v":2.6833819320000005}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,73 | 3,31 | 4,45"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.3229370000000003},{"$f":"O21*O14+O22","v":1.3947368421052633},1.8555402239827934,2.4909994752904505,3.403093073677997,3.56643,{"$f":"T20","v":3.66629004},{"$f":"U20","v":3.8160800999999998},4.0657302,{"$f":"W20","v":4.756904334},null,{"$f":"Bilans!F293","v":10.2125}]
[null,35204,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":14.274038000000001},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":4.852114960000001,"d":"4.85"}},{"$f":"E14*Dane!$E$26","v":{"v":5.3,"d":"5.30"}},{"$f":"F14*Dane!$E$26","v":{"v":6.6891891891891895,"d":"6.69"}},{"$f":"G14*Dane!$E$26","v":{"v":8.496644295302014,"d":"8.50"}},{"$f":"H14*Dane!$E$26","v":{"v":12.916521739130435,"d":"12.92"}},{"$f":"I14*Dane!$E$26","v":{"v":13.646956521739133,"d":"13.65"}},{"$f":"S27*T25+S28","v":14.194782608695654},{"$f":"S27*U25+S28","v":15.016521739130436},{"$f":"J14*Dane!$E$26","v":16.38608695652174},{"$f":"K14*Dane!$E$26","v":17.688695652173912},null,{"$f":"N27*$Y$24+N28","v":7.558460314199996},9.678116554054055,10.145947079629966,15.756292996790194,13.698695652173917,13.705163043478263]
[null,{"$f":"D14+9","v":13.852114960000002},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.08957700799999983},{"$f":"(P26-O26)/(P3-O3)","v":0.1736486486486487},{"$f":"(Q26-P26)/(Q3-P3)","v":0.20082834512364714},{"$f":"(R26-Q26)/(R3-Q3)","v":0.8839754887656841},{"$f":"(S26-R26)/(S3-R3)","v":0.24347826086956617},{"$f":"(V26-S26)/(V3-S3)","v":0.27391304347826073},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.13026086956521715}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":13.852114960000002},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":6.643655119999997},7.9047297297297305,8.094987605054719,6.728693317770645,11.212173913043472,10.907826086956526,null,null,{"$f":"V26-V27*V25","v":13.780869565217397}]
[null,{"$f":"D9+9","v":{"v":13.852114960000002,"d":"13.85"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":4.852114960000001},{"$f":"O27*O25+O28","v":5.3},6.6891891891891895,8.496644295302014,12.916521739130435,13.646956521739133,{"$f":"T26","v":14.194782608695654},{"$f":"U26","v":15.016521739130436},16.38608695652174,{"$f":"W26","v":17.688695652173912}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.2337622000000001,"d":"1.23"}},{"v":1.256842105263158,"d":"1.26"},{"v":1.724435245500787,"d":"1.72"},{"v":2.2673996851742704,"d":"2.27"},{"v":3.1067358442067983,"d":"3.11"},{"v":3.257982,"d":"3.26"},{"$f":"T25*S32+S33","v":3.349205496},{"$f":"U25*S32+S33","v":3.48604074},{"$f":"J13","v":3.71409948},{"$f":"K13","v":4.345496391599999}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.004615981052631568},{"$f":"(P31-O31)/(P25-O25)","v":0.058449142529703624},{"$f":"(Q31-P31)/(Q25-P25)","v":0.0603293821859426},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1678672318065056},{"$f":"(S31-R31)/(S25-R25)","v":0.050415385264400626},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.045611747999999966},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.06313969115999996}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":1.3260818210526315},{"$f":"O31-O32*O25","v":2.1335792432087124},{"$f":"P31-P32*P25","v":2.1467409208023853},{"$f":"Q31-Q32*Q25","v":1.9316652215612593},{"$f":"R31-R32*R25","v":2.753828147355994},{"$f":"S31-S32*$S$3","v":2.8018645200000005},null,null,{"$f":"V31-V32*V25","v":2.4513056568000007}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.2337622000000001},{"$f":"O32*O25+O33","v":1.256842105263158},1.724435245500787,2.2673996851742704,3.1067358442067983,3.257982,{"$f":"T31","v":3.349205496},{"$f":"U31","v":3.48604074},3.71409948,{"$f":"W31","v":4.345496391599999}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-19.774209187259},-17.634493670886073,-19.61466643795683,145.35870042441175,0.7228111896591656,-18.804979774327546,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-18.804979774327546},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-18.804979774327546},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-38.46851621303671},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-38.46851621303671}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-19.774209187259},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-19.774209187259},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-19.8}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+"]

{"sheet":"B08","index":81,"n_rows":48,"n_cols":27,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-M-E(-AC) 101.B08"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":4.98},{"$f":"E7*Dane!$E$26","v":6.29},{"$f":"F7*Dane!$E$26","v":7.5},{"$f":"G7*Dane!$E$26","v":9},{"$f":"H7*Dane!$E$26","v":12},{"$f":"I7*Dane!$E$26","v":12.549482919721902},{"$f":"S5*T3+S6","v":13.48570704591166},{"$f":"$S$5*U3+$S$6","v":14.890043235196298},{"$f":"J7*Dane!$E$26","v":17.230603550670697},{"$f":"K7*Dane!$E$26","v":18.80205248404415}]
[null,"Q",null,4.98,6.29,7.5,6,8.13,7.94,8.28,9.91,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2619999999999999},{"$f":"(P4-O4)/(P3-O3)","v":0.15125},{"$f":"(Q4-P4)/(Q3-P3)","v":0.16666666666666666},{"$f":"(R4-Q4)/(R3-Q3)","v":0.6},{"$f":"(S4-R4)/(S3-R3)","v":0.18316097324063385},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.4681120630948795},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.15714489333734533}]
[null,"COP",null,1.9,2.22,2.7,3.6,4.66,4.99,6.57,5.99,null,"b=",{"$f":"N4-N5*$N$3","v":10.219999999999999},{"$f":"O4-O5*O3","v":8.55875},{"$f":"P4-P5*P3","v":8.666666666666666},{"$f":"Q4-Q5*Q3","v":7.8},{"$f":"R4-R5*R3","v":10.717873187315563},{"$f":"S4-S5*$S$3","v":7.868362288773106},null,null,{"$f":"V4-V5*V3","v":14.08770568392379}]
[{"$nulls":3},{"$f":"D5","v":4.98},{"$f":"E5","v":6.29},{"$f":"F5","v":7.5},9,12,{"$f":"H7/H5*I5*I6/H6","v":12.549482919721902},{"$f":"I7/I5*J5*J6/I6","v":17.230603550670697},{"$f":"J7/J5*K5*K6/J6","v":18.80205248404415},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":4.98},6.29,7.5,9,12,12.549482919721902,{"$f":"T4","v":13.48570704591166},{"$f":"U4","v":14.890043235196298},{"$f":"V5*V3+V6","v":17.230603550670697},{"$f":"W4","v":18.80205248404415}]
[null,"Q",null,4.63,5.91,6.87,7.89,8.46,8.98,9.14,8.01,null,"COP",{"$f":"D6","v":1.9},2.22,2.7,3.6,4.66,4.99,{"$f":"T3*S10+S11","v":5.306},{"$f":"U3*S10+S11","v":5.78},{"$f":"J6","v":6.57},{"$f":"K6","v":5.99}]
[null,"COP",null,1.58,1.84,2.28,3.18,3.41,3.62,4.23,4.74,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.06400000000000006},{"$f":"(P9-O9)/(P3-O3)","v":0.06},{"$f":"(Q9-P9)/(Q3-P3)","v":0.09999999999999999},{"$f":"(R9-Q9)/(R3-Q3)","v":0.21200000000000002},{"$f":"(S9-R9)/(S3-R3)","v":0.11000000000000003},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.158},null,null,{"$f":"(W9-V9)/(W3-V3)","v":-0.05800000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.180000000000001},{"$f":"O9-O10*O3","v":3.12},{"$f":"P9-P10*P3","v":3.4000000000000004},{"$f":"Q9-Q10*Q3","v":3.176},{"$f":"R9-R10*R3","v":3.8899999999999997},{"$f":"S9-S10*$S$3","v":3.41},null,null,{"$f":"V9-V10*V3","v":7.73}]
[null,"Q",null,{"v":3,"d":"3.00"},3.32,6.88,7.71,9.67,9.54,9.92,9.36,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.304,"d":"1.30"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.4600000000000002,"d":"1.46"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.06},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.684,"d":"2.68"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.118,"d":"3.12"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.3040000000000003,"d":"3.30"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":3.6940000000000004,"d":"3.69"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":4.168,"d":"4.17"}},null,"COP=",{"$f":"N10*N3+N11","v":1.9},{"$f":"O10*O3+O11","v":2.22},2.7,3.6,4.66,4.99,{"$f":"T9","v":5.306},{"$f":"U9","v":5.78},6.57,{"$f":"W9","v":5.99}]
[{"$nulls":3},{"$f":"D12","v":{"v":3,"d":"3.00"}},{"$f":"E12","v":3.32},6.88,7.71,9.67,9.54,9.92,9.36,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,0.89,0.89,1.73,1.94,2.68,2.83,2.89,3.31,null,"Q",{"$f":"D9*Dane!$E$26","v":4.63},{"$f":"E9*Dane!$E$26","v":5.91},{"$f":"F9*Dane!$E$26","v":6.87},{"$f":"G9*Dane!$E$26","v":7.89},{"$f":"H9*Dane!$E$26","v":8.46},{"$f":"I9*Dane!$E$26","v":8.98},{"$f":"S16*T14+S17","v":9.012},{"$f":"$S$16*U14+$S$17","v":9.06},{"$f":"J9*Dane!$E$26","v":9.14},{"$f":"K9*Dane!$E$26","v":8.01}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.25600000000000006},{"$f":"(P15-O15)/(P3-O3)","v":0.12},{"$f":"(Q15-P15)/(Q3-P3)","v":0.11333333333333329},{"$f":"(R15-Q15)/(R3-Q3)","v":0.11400000000000024},{"$f":"(S15-R15)/(S3-R3)","v":0.1733333333333332},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.016000000000000014},null,null,{"$f":"(W15-V15)/(W14-V14)","v":-0.11300000000000007}]
[null,"Napełnienie",{"$nulls":3},1.6,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":9.75},{"$f":"O15-O16*O3","v":7.71},{"$f":"P15-P16*P3","v":7.663333333333333},{"$f":"Q15-Q16*Q3","v":7.661999999999999},{"$f":"R15-R16*R3","v":7.246666666666668},{"$f":"S15-S16*$S$3","v":8.82},null,null,{"$f":"V15-V16*V14","v":11.400000000000002}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},63,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},62,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.629999999999999},{"$f":"O16*O14+O17","v":5.91},6.87,7.89,8.46,8.98,{"$f":"T15","v":9.012},{"$f":"U15","v":9.06},9.14,{"$f":"W15","v":8.01}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},63,{"$nulls":6},"COP",{"$f":"D10","v":1.58},1.84,2.28,3.18,3.41,3.62,{"$f":"T14*S21+S22","v":3.742},{"$f":"U14*S21+S22","v":3.9250000000000003},{"$f":"J10","v":4.23},{"$f":"K10","v":4.74}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.052000000000000005},{"$f":"(P20-O20)/(P14-O14)","v":0.054999999999999966},{"$f":"(Q20-P20)/(Q14-P14)","v":0.10000000000000003},{"$f":"(R20-Q20)/(R14-Q14)","v":0.046},{"$f":"(S20-R20)/(S14-R14)","v":0.06999999999999999},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.06100000000000003},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.050999999999999976}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.62},{"$f":"O20-O21*O14","v":2.6649999999999996},{"$f":"P20-P21*P14","v":2.98},{"$f":"Q20-Q21*Q14","v":3.088},{"$f":"R20-R21*R14","v":2.9200000000000004},{"$f":"S20-S21*$S$3","v":3.01},null,null,{"$f":"V20-V21*V14","v":3.210000000000001}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,6 | 4,66"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.58},{"$f":"O21*O14+O22","v":1.84},2.28,3.18,3.41,3.62,{"$f":"T20","v":3.742},{"$f":"U20","v":3.9250000000000003},4.23,{"$f":"W20","v":4.74}]
[null,29055,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+6","v":10.98},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":3,"d":"3.00"}},{"$f":"E14*Dane!$E$26","v":3.32},{"$f":"F14*Dane!$E$26","v":6.88},{"$f":"G14*Dane!$E$26","v":7.71},{"$f":"H14*Dane!$E$26","v":9.67},{"$f":"I14*Dane!$E$26","v":9.54},{"$f":"S27*T25+S28","v":9.616},{"$f":"S27*U25+S28","v":9.73},{"$f":"J14*Dane!$E$26","v":9.92},{"$f":"K14*Dane!$E$26","v":9.36}]
[null,{"$f":"D14+6","v":{"v":9,"d":"9.00"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.06399999999999997},{"$f":"(P26-O26)/(P3-O3)","v":0.445},{"$f":"(Q26-P26)/(Q3-P3)","v":0.09222222222222223},{"$f":"(R26-Q26)/(R3-Q3)","v":0.392},{"$f":"(S26-R26)/(S3-R3)","v":-0.04333333333333359},{"$f":"(V26-S26)/(V3-S3)","v":0.038000000000000075},null,null,{"$f":"(W26-V26)/(W25-V25)","v":-0.05600000000000005}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":10.629999999999999},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":4.279999999999999},9.995,7.525555555555556,6.926,9.973333333333334,9.159999999999998,null,null,{"$f":"V26-V27*V25","v":11.040000000000001}]
[null,{"$f":"D9+6","v":10.629999999999999},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3},{"$f":"O27*O25+O28","v":3.3199999999999994},6.880000000000001,7.71,9.67,9.54,{"$f":"T26","v":9.616},{"$f":"U26","v":9.73},9.92,{"$f":"W26","v":9.36}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.304,"d":"1.30"}},{"v":1.4600000000000002,"d":"1.46"},2.06,{"v":2.684,"d":"2.68"},{"v":3.118,"d":"3.12"},{"v":3.3040000000000003,"d":"3.30"},{"$f":"T25*S32+S33","v":3.3820000000000006},{"$f":"U25*S32+S33","v":3.4990000000000006},{"$f":"J13","v":3.6940000000000004},{"$f":"K13","v":4.168},{"$nulls":3},{"$f":"-8.5*O27+O28","v":6.212499999999999}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.031200000000000026},{"$f":"(P31-O31)/(P25-O25)","v":0.07499999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.06933333333333334},{"$f":"(R31-Q31)/(R25-Q25)","v":0.08679999999999995},{"$f":"(S31-R31)/(S25-R25)","v":0.06200000000000013},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.039000000000000014},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.04739999999999998}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":1.9280000000000006},{"$f":"O31-O32*O25","v":2.585},{"$f":"P31-P32*P25","v":2.5453333333333337},{"$f":"Q31-Q32*Q25","v":2.5104},{"$f":"R31-R32*R25","v":2.683999999999999},{"$f":"S31-S32*$S$3","v":2.914},null,null,{"$f":"V31-V32*V25","v":2.746000000000001}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.304},{"$f":"O32*O25+O33","v":1.4600000000000002},2.0600000000000005,2.684,3.118,3.3040000000000003,{"$f":"T31","v":3.3820000000000006},{"$f":"U31","v":3.4990000000000006},3.6940000000000004,{"$f":"W31","v":4.168}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-19.286657859973577},-21.690721649484537,-22.106007067137813,-22.038054968287497,-16.214084507042262,-45.9927797833935,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-45.9927797833935},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-45.9927797833935},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-942.105263157901},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-942.105263157901}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-19.286657859973577},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-19.286657859973577},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-19.3}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"B06","index":82,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-M-E(-AC) 101.B06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":3},{"$f":"E7*Dane!$E$26","v":3.5},{"$f":"F7*Dane!$E$26","v":4.5},{"$f":"G7*Dane!$E$26","v":5},{"$f":"H7*Dane!$E$26","v":6.6},{"$f":"I7*Dane!$E$26","v":7.279734219269103},{"$f":"S5*T3+S6","v":7.540664451827243},{"$f":"$S$5*U3+$S$6","v":7.932059800664453},{"$f":"J7*Dane!$E$26","v":8.584385382059802},{"$f":"K7*Dane!$E$26","v":8.463787375415283}]
[null,"Q",null,2.7,3.27,4.42,4.43,6.02,6.64,7.83,7.72,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.1},{"$f":"(P4-O4)/(P3-O3)","v":0.125},{"$f":"(Q4-P4)/(Q3-P3)","v":0.05555555555555555},{"$f":"(R4-Q4)/(R3-Q3)","v":0.31999999999999995},{"$f":"(S4-R4)/(S3-R3)","v":0.22657807308970104},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.1304651162790699},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-0.012059800664451892}]
[null,"COP",null,1.88,2.22,2.75,3.74,4.9,4.94,5.3,5.67,null,"b=",{"$f":"N4-N5*$N$3","v":5},{"$f":"O4-O5*O3","v":5.375},{"$f":"P4-P5*P3","v":4.888888888888889},{"$f":"Q4-Q5*Q3","v":4.36},{"$f":"R4-R5*R3","v":5.013953488372092},{"$f":"S4-S5*$S$3","v":5.975083056478404},null,null,{"$f":"V4-V5*V3","v":8.82558139534884}]
[{"$nulls":3},3,3.5,4.5,5,6.6,{"$f":"H7/H5*I5","v":7.279734219269103},{"$f":"I7/I5*J5","v":8.584385382059802},{"$f":"J7/J5*K5","v":8.463787375415283},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":3},3.5,4.5,5,6.6,7.279734219269103,{"$f":"T4","v":7.540664451827243},{"$f":"U4","v":7.932059800664453},{"$f":"V5*V3+V6","v":8.584385382059802},{"$f":"W4","v":8.463787375415283}]
[null,"Q",null,2.11,2.55,3.45,3.46,4.79,5.19,6.12,6.03,null,"COP",{"$f":"D6","v":1.88},2.22,2.75,3.74,4.9,4.94,{"$f":"T3*S10+S11","v":5.0120000000000005},{"$f":"U3*S10+S11","v":5.12},{"$f":"J6","v":5.3},{"$f":"K6","v":5.67}]
[null,"COP",null,1.16,1.37,1.69,2.31,2.98,3.05,3.26,3.5,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.06800000000000006},{"$f":"(P9-O9)/(P3-O3)","v":0.06624999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.11000000000000003},{"$f":"(R9-Q9)/(R3-Q3)","v":0.23200000000000004},{"$f":"(S9-R9)/(S3-R3)","v":0.013333333333333345},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.03599999999999994},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.03700000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.240000000000001},{"$f":"O9-O10*O3","v":3.21375},{"$f":"P9-P10*P3","v":3.5200000000000005},{"$f":"Q9-Q10*Q3","v":3.2760000000000002},{"$f":"R9-R10*R3","v":4.806666666666667},{"$f":"S9-S10*$S$3","v":4.580000000000001},null,null,{"$f":"V9-V10*V3","v":4.56}]
[null,"Q",null,{"v":2,"d":"2.00"},2.32,3.14,3.15,4.36,4.72,5.57,5.49,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.1400000000000001,"d":"1.14"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.266,"d":"1.27"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":1.5659999999999998,"d":"1.57"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.138,"d":"2.14"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":2.7560000000000002,"d":"2.76"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":2.822,"d":"2.82"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":2.9479999999999995,"d":"2.95"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":3.164,"d":"3.16"}},null,"COP=",{"$f":"N10*N3+N11","v":1.88},{"$f":"O10*O3+O11","v":2.2200000000000006},2.75,3.74,4.9,4.94,{"$f":"T9","v":5.0120000000000005},{"$f":"U9","v":5.12},5.3,{"$f":"W9","v":5.67}]
[{"$nulls":3},{"$f":"D12","v":{"v":2,"d":"2.00"}},{"$f":"E12","v":2.32},3.14,3.15,4.36,4.72,5.57,5.49,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.11,1.11,1.38,1.88,2.42,2.48,2.48,2.66,null,"Q",{"$f":"D9*Dane!$E$26","v":2.11},{"$f":"E9*Dane!$E$26","v":2.55},{"$f":"F9*Dane!$E$26","v":3.45},{"$f":"G9*Dane!$E$26","v":3.46},{"$f":"H9*Dane!$E$26","v":4.79},{"$f":"I9*Dane!$E$26","v":5.19},{"$f":"S16*T14+S17","v":5.376},{"$f":"$S$16*U14+$S$17","v":5.655},{"$f":"J9*Dane!$E$26","v":6.12},{"$f":"K9*Dane!$E$26","v":6.03}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.088},{"$f":"(P15-O15)/(P3-O3)","v":0.11250000000000004},{"$f":"(Q15-P15)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R15-Q15)/(R3-Q3)","v":0.266},{"$f":"(S15-R15)/(S3-R3)","v":0.13333333333333344},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.09299999999999997},null,null,{"$f":"(W15-V15)/(W14-V14)","v":-0.008999999999999985}]
[null,"Napełnienie",{"$nulls":3},0.95,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":3.8699999999999997},{"$f":"O15-O16*O3","v":4.237500000000001},{"$f":"P15-P16*P3","v":3.457777777777778},{"$f":"Q15-Q16*Q3","v":2.928},{"$f":"R15-R16*R3","v":3.856666666666666},{"$f":"S15-S16*$S$3","v":4.260000000000001},null,null,{"$f":"V15-V16*V14","v":6.3}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},62,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},60,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":2.11},{"$f":"O16*O14+O17","v":2.55},3.45,3.46,4.79,5.19,{"$f":"T15","v":5.376},{"$f":"U15","v":5.655},6.12,{"$f":"W15","v":6.03}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},66,{"$nulls":6},"COP",{"$f":"D10","v":1.16},1.37,1.69,2.31,2.98,3.05,{"$f":"T14*S21+S22","v":3.0919999999999996},{"$f":"U14*S21+S22","v":3.155},{"$f":"J10","v":3.26},{"$f":"K10","v":3.5}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.04200000000000004},{"$f":"(P20-O20)/(P14-O14)","v":0.03999999999999998},{"$f":"(Q20-P20)/(Q14-P14)","v":0.0688888888888889},{"$f":"(R20-Q20)/(R14-Q14)","v":0.13399999999999998},{"$f":"(S20-R20)/(S14-R14)","v":0.02333333333333328},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.020999999999999998},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.02400000000000002}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.000000000000001},{"$f":"O20-O21*O14","v":1.9699999999999998},{"$f":"P20-P21*P14","v":2.1722222222222225},{"$f":"Q20-Q21*Q14","v":2.0420000000000003},{"$f":"R20-R21*R14","v":2.816666666666667},{"$f":"S20-S21*$S$3","v":2.84},null,null,{"$f":"V20-V21*V14","v":2.7799999999999994}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,75 | 3,74 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.1600000000000001},{"$f":"O21*O14+O22","v":1.37},1.6900000000000002,2.31,2.98,3.05,{"$f":"T20","v":3.0919999999999996},{"$f":"U20","v":3.155},3.26,{"$f":"W20","v":3.5}]
[null,28000,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+6","v":8.7},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":2,"d":"2.00"}},{"$f":"E14*Dane!$E$26","v":2.32},{"$f":"F14*Dane!$E$26","v":3.14},{"$f":"G14*Dane!$E$26","v":3.15},{"$f":"H14*Dane!$E$26","v":4.36},{"$f":"I14*Dane!$E$26","v":4.72},{"$f":"S27*T25+S28","v":4.89},{"$f":"S27*U25+S28","v":5.145},{"$f":"J14*Dane!$E$26","v":5.57},{"$f":"K14*Dane!$E$26","v":5.49}]
[null,{"$f":"D14+6","v":{"v":8,"d":"8.00"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.06399999999999997},{"$f":"(P26-O26)/(P3-O3)","v":0.10250000000000004},{"$f":"(Q26-P26)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R26-Q26)/(R3-Q3)","v":0.24200000000000008},{"$f":"(S26-R26)/(S3-R3)","v":0.11999999999999982},{"$f":"(V26-S26)/(V3-S3)","v":0.08500000000000005},null,null,{"$f":"(W26-V26)/(W25-V25)","v":-0.008000000000000007}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":8.11},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":3.2799999999999994},3.8575000000000004,3.147777777777778,2.666,3.5200000000000014,3.869999999999999,null,null,{"$f":"V26-V27*V25","v":5.73}]
[null,{"$f":"D9+6","v":8.11},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2},{"$f":"O27*O25+O28","v":2.32},3.14,3.15,4.36,4.72,{"$f":"T26","v":4.89},{"$f":"U26","v":5.145},5.57,{"$f":"W26","v":5.49}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.1400000000000001,"d":"1.14"}},{"v":1.266,"d":"1.27"},{"v":1.5659999999999998,"d":"1.57"},{"v":2.138,"d":"2.14"},{"v":2.7560000000000002,"d":"2.76"},{"v":2.822,"d":"2.82"},{"$f":"T25*S32+S33","v":2.8472},{"$f":"U25*S32+S33","v":2.885},{"$f":"J13","v":2.9479999999999995},{"$f":"K13","v":3.164}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.02519999999999998},{"$f":"(P31-O31)/(P25-O25)","v":0.03749999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.06355555555555556},{"$f":"(R31-Q31)/(R25-Q25)","v":0.12360000000000007},{"$f":"(S31-R31)/(S25-R25)","v":0.021999999999999947},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.012599999999999945},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.021600000000000064}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":1.6439999999999997},{"$f":"O31-O32*O25","v":1.8284999999999996},{"$f":"P31-P32*P25","v":2.0108888888888887},{"$f":"Q31-Q32*Q25","v":1.8907999999999998},{"$f":"R31-R32*R25","v":2.6020000000000008},{"$f":"S31-S32*$S$3","v":2.6960000000000006},null,null,{"$f":"V31-V32*V25","v":2.5159999999999982}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.1400000000000001},{"$f":"O32*O25+O33","v":1.266},1.5659999999999998,2.138,2.7560000000000002,2.822,{"$f":"T31","v":2.8472},{"$f":"U31","v":2.885},2.9479999999999995,{"$f":"W31","v":3.164}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-6.745843230403797},-7.606382978723405,-8.152808988764045,-1.2303732303732298,-5.4983713355048796,-8.399071925754065,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-8.399071925754065},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-8.399071925754065},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-33.92070484581497},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-33.92070484581497}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-7.606382978723405},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-7.606382978723405},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-7.6}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"B04","index":83,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-M-E(-AC) 101.B04"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":2.5},{"$f":"E7*Dane!$E$26","v":3},{"$f":"F7*Dane!$E$26","v":4},{"$f":"G7*Dane!$E$26","v":4.5},{"$f":"H7*Dane!$E$26","v":6},{"$f":"I7*Dane!$E$26","v":7.279734219269103},{"$f":"S5*T3+S6","v":7.540664451827243},{"$f":"$S$5*U3+$S$6","v":7.932059800664453},{"$f":"J7*Dane!$E$26","v":8.584385382059802},{"$f":"K7*Dane!$E$26","v":8.463787375415283}]
[null,"Q",null,2.45,2.96,4,3.56,4.08,6.64,7.83,7.72,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.1},{"$f":"(P4-O4)/(P3-O3)","v":0.125},{"$f":"(Q4-P4)/(Q3-P3)","v":0.05555555555555555},{"$f":"(R4-Q4)/(R3-Q3)","v":0.3},{"$f":"(S4-R4)/(S3-R3)","v":0.4265780730897009},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.1304651162790699},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-0.012059800664451892}]
[null,"COP",null,1.95,2.31,2.86,3.84,5.1,4.94,5.3,5.67,null,"b=",{"$f":"N4-N5*$N$3","v":4.5},{"$f":"O4-O5*O3","v":4.875},{"$f":"P4-P5*P3","v":4.388888888888889},{"$f":"Q4-Q5*Q3","v":3.9},{"$f":"R4-R5*R3","v":3.0139534883720938},{"$f":"S4-S5*$S$3","v":5.975083056478404},null,null,{"$f":"V4-V5*V3","v":8.82558139534884}]
[{"$nulls":3},2.5,3,{"$f":"F5","v":4},4.5,6,{"$f":"'B06'!I7","v":7.279734219269103},{"$f":"I7/I5*J5","v":8.584385382059802},{"$f":"J7/J5*K5","v":8.463787375415283},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":2.5},3,4,4.5,6,7.279734219269103,{"$f":"T4","v":7.540664451827243},{"$f":"U4","v":7.932059800664453},{"$f":"V5*V3+V6","v":8.584385382059802},{"$f":"W4","v":8.463787375415283}]
[null,"Q",null,2.7,3.26,4.41,4.42,4.79,5.19,6.12,6.03,null,"COP",{"$f":"D6","v":1.95},2.31,2.86,3.84,5.1,4.94,{"$f":"T3*S10+S11","v":5.0120000000000005},{"$f":"U3*S10+S11","v":5.12},{"$f":"J6","v":5.3},{"$f":"K6","v":5.67}]
[null,"COP",null,1.48,1.75,2.16,2.96,2.98,3.05,3.26,3.5,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.07200000000000002},{"$f":"(P9-O9)/(P3-O3)","v":0.06874999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10888888888888888},{"$f":"(R9-Q9)/(R3-Q3)","v":0.25199999999999995},{"$f":"(S9-R9)/(S3-R3)","v":-0.05333333333333309},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.03599999999999994},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.03700000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.3900000000000006},{"$f":"O9-O10*O3","v":3.3412499999999996},{"$f":"P9-P10*P3","v":3.622222222222222},{"$f":"Q9-Q10*Q3","v":3.336},{"$f":"R9-R10*R3","v":5.473333333333331},{"$f":"S9-S10*$S$3","v":4.580000000000001},null,null,{"$f":"V9-V10*V3","v":4.56}]
[null,"Q",null,{"v":2,"d":"2.00"},2.32,3.14,3.15,4.36,4.72,5.57,5.49,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.332,"d":"1.33"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.4940000000000002,"d":"1.49"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":1.8479999999999999,"d":"1.85"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.528,"d":"2.53"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":2.7560000000000002,"d":"2.76"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":2.822,"d":"2.82"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":2.9479999999999995,"d":"2.95"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":3.164,"d":"3.16"}},null,"COP=",{"$f":"N10*N3+N11","v":1.9500000000000002},{"$f":"O10*O3+O11","v":2.31},2.8599999999999994,3.84,5.1,4.94,{"$f":"T9","v":5.0120000000000005},{"$f":"U9","v":5.12},5.3,{"$f":"W9","v":5.67}]
[{"$nulls":3},{"$f":"D12","v":{"v":2,"d":"2.00"}},{"$f":"E12","v":2.32},3.14,3.15,4.36,4.72,5.57,5.49,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.11,1.11,1.38,1.88,2.42,2.48,2.48,2.66,null,"Q",{"$f":"D9*Dane!$E$26","v":2.7},{"$f":"E9*Dane!$E$26","v":3.26},{"$f":"F9*Dane!$E$26","v":4.41},{"$f":"G9*Dane!$E$26","v":4.42},{"$f":"H9*Dane!$E$26","v":4.79},{"$f":"I9*Dane!$E$26","v":5.19},{"$f":"S16*T14+S17","v":5.376},{"$f":"$S$16*U14+$S$17","v":5.655},{"$f":"J9*Dane!$E$26","v":6.12},{"$f":"K9*Dane!$E$26","v":6.03}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.11199999999999992},{"$f":"(P15-O15)/(P3-O3)","v":0.14375000000000004},{"$f":"(Q15-P15)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R15-Q15)/(R3-Q3)","v":0.07400000000000002},{"$f":"(S15-R15)/(S3-R3)","v":0.13333333333333344},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.09299999999999997},null,null,{"$f":"(W15-V15)/(W14-V14)","v":-0.008999999999999985}]
[null,"Napełnienie",{"$nulls":3},0.95,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":4.939999999999999},{"$f":"O15-O16*O3","v":5.416250000000001},{"$f":"P15-P16*P3","v":4.417777777777777},{"$f":"Q15-Q16*Q3","v":4.272},{"$f":"R15-R16*R3","v":3.856666666666666},{"$f":"S15-S16*$S$3","v":4.260000000000001},null,null,{"$f":"V15-V16*V14","v":6.3}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},62,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},60,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":2.7},{"$f":"O16*O14+O17","v":3.26},4.41,4.42,4.79,5.19,{"$f":"T15","v":5.376},{"$f":"U15","v":5.655},6.12,{"$f":"W15","v":6.03}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},66,{"$nulls":6},"COP",{"$f":"D10","v":1.48},1.75,2.16,2.96,2.98,3.05,{"$f":"T14*S21+S22","v":3.0919999999999996},{"$f":"U14*S21+S22","v":3.155},{"$f":"J10","v":3.26},{"$f":"K10","v":3.5}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.054000000000000006},{"$f":"(P20-O20)/(P14-O14)","v":0.05125000000000002},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08888888888888886},{"$f":"(R20-Q20)/(R14-Q14)","v":4.0000000000000036E-3},{"$f":"(S20-R20)/(S14-R14)","v":0.02333333333333328},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.020999999999999998},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.02400000000000002}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.56},{"$f":"O20-O21*O14","v":2.5187500000000003},{"$f":"P20-P21*P14","v":2.782222222222222},{"$f":"Q20-Q21*Q14","v":2.952},{"$f":"R20-R21*R14","v":2.816666666666667},{"$f":"S20-S21*$S$3","v":2.84},null,null,{"$f":"V20-V21*V14","v":2.7799999999999994}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,86 | 3,84 | 5,1"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.48},{"$f":"O21*O14+O22","v":1.75},2.16,2.96,2.98,3.05,{"$f":"T20","v":3.0919999999999996},{"$f":"U20","v":3.155},3.26,{"$f":"W20","v":3.5}]
[null,26907,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+6","v":8.45},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":2,"d":"2.00"}},{"$f":"E14*Dane!$E$26","v":2.32},{"$f":"F14*Dane!$E$26","v":3.14},{"$f":"G14*Dane!$E$26","v":3.15},{"$f":"H14*Dane!$E$26","v":4.36},{"$f":"I14*Dane!$E$26","v":4.72},{"$f":"S27*T25+S28","v":4.89},{"$f":"S27*U25+S28","v":5.145},{"$f":"J14*Dane!$E$26","v":5.57},{"$f":"K14*Dane!$E$26","v":5.49}]
[null,{"$f":"D14+6","v":{"v":8,"d":"8.00"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.06399999999999997},{"$f":"(P26-O26)/(P3-O3)","v":0.10250000000000004},{"$f":"(Q26-P26)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R26-Q26)/(R3-Q3)","v":0.24200000000000008},{"$f":"(S26-R26)/(S3-R3)","v":0.11999999999999982},{"$f":"(V26-S26)/(V3-S3)","v":0.08500000000000005},null,null,{"$f":"(W26-V26)/(W25-V25)","v":-0.008000000000000007}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":8.7},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":3.2799999999999994},3.8575000000000004,3.147777777777778,2.666,3.5200000000000014,3.869999999999999,null,null,{"$f":"V26-V27*V25","v":5.73}]
[null,{"$f":"D9+6","v":8.7},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2},{"$f":"O27*O25+O28","v":2.32},3.14,3.15,4.36,4.72,{"$f":"T26","v":4.89},{"$f":"U26","v":5.145},5.57,{"$f":"W26","v":5.49}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.332,"d":"1.33"}},{"v":1.4940000000000002,"d":"1.49"},{"v":1.8479999999999999,"d":"1.85"},{"v":2.528,"d":"2.53"},{"v":2.7560000000000002,"d":"2.76"},{"v":2.822,"d":"2.82"},{"$f":"T25*S32+S33","v":2.8472},{"$f":"U25*S32+S33","v":2.885},{"$f":"J13","v":2.9479999999999995},{"$f":"K13","v":3.164}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.032400000000000026},{"$f":"(P31-O31)/(P25-O25)","v":0.044249999999999956},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07555555555555557},{"$f":"(R31-Q31)/(R25-Q25)","v":0.04560000000000004},{"$f":"(S31-R31)/(S25-R25)","v":0.021999999999999947},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.012599999999999945},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.021600000000000064}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":1.9800000000000006},{"$f":"O31-O32*O25","v":2.1577499999999996},{"$f":"P31-P32*P25","v":2.376888888888889},{"$f":"Q31-Q32*Q25","v":2.4368},{"$f":"R31-R32*R25","v":2.6020000000000008},{"$f":"S31-S32*$S$3","v":2.6960000000000006},null,null,{"$f":"V31-V32*V25","v":2.5159999999999982}]
[null,{"$f":"Dane!E5","v":"Grzejniki niskotemperaturowe 45/35"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.332},{"$f":"O32*O25+O33","v":1.4940000000000002},1.8479999999999999,2.528,2.7560000000000002,2.822,{"$f":"T31","v":2.8472},{"$f":"U31","v":2.885},2.9479999999999995,{"$f":"W31","v":3.164}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":4.9},{"$f":"Budynek!D22","v":4.2875000000000005},{"$f":"Budynek!D21","v":3.3075},{"$f":"Budynek!D20","v":2.205},{"$f":"Budynek!D19","v":1.5925000000000002},{"$f":"Budynek!D18","v":1.225},{"$f":"Budynek!D17","v":0.98},{"$f":"Budynek!D16","v":0.6125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.12250000000000001}]
[null,"b=",{"$f":"Budynek!D12","v":2.45}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-10.6183368869936},-11.140845070422536,-15.919101123595501,-9.272264631043255,-5.4983713355048796,-8.399071925754065,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-8.399071925754065},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-8.399071925754065},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-33.92070484581497},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-33.92070484581497}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-11.140845070422536},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-11.140845070422536},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-11.1}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]